diff --git a/debt_fraction_calculator/debt_fraction_calc.py b/debt_fraction_calculator/debt_fraction_calc.py index 96db112..2364441 100644 --- a/debt_fraction_calculator/debt_fraction_calc.py +++ b/debt_fraction_calculator/debt_fraction_calc.py @@ -247,7 +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 @@ -290,7 +290,6 @@ def calculate_all_debt_fractions(data_workbook_filename: str, output_filename: s if Tech.has_tax_credit and fin_case == 'Market': 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] diff --git a/example_notebooks/Process ATB electricity technology.ipynb b/example_notebooks/Process ATB electricity technology.ipynb index dc1aa66..207a856 100644 --- a/example_notebooks/Process ATB electricity technology.ipynb +++ b/example_notebooks/Process ATB electricity technology.ipynb @@ -65,7 +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'" ] }, { @@ -80,9 +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", @@ -99,6 +97,7 @@ "# Microsoft Excel may open and ask for permission to view the workbook. \n", "proc = OffShoreWindProc(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)" @@ -136,9 +135,7 @@ "cell_type": "code", "execution_count": null, "id": "d152b8d3", - "metadata": { - "scrolled": false - }, + "metadata": {}, "outputs": [], "source": [ "# Run the pipeline\n", @@ -238,7 +235,7 @@ "name": "python", "nbconvert_exporter": "python", "pygments_lexer": "ipython3", - "version": "3.11.5" + "version": "3.10.13" } }, "nbformat": 4, diff --git a/lcoe_calculator/base_processor.py b/lcoe_calculator/base_processor.py index 504cad7..082ae58 100644 --- a/lcoe_calculator/base_processor.py +++ b/lcoe_calculator/base_processor.py @@ -110,6 +110,7 @@ def __init__( @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},' @@ -126,7 +127,7 @@ def __init__( 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) @@ -342,11 +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: @@ -421,11 +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() @@ -435,6 +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 @@ -478,7 +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 diff --git a/lcoe_calculator/tech_processors.py b/lcoe_calculator/tech_processors.py index 38a76d0..efe9960 100644 --- a/lcoe_calculator/tech_processors.py +++ b/lcoe_calculator/tech_processors.py @@ -131,11 +131,12 @@ def _calc_lcoe(self): 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, self.tax_credit_case) print('\tLoading metrics') @@ -260,7 +261,7 @@ class HydropowerProc(TechProcessor): 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 @@ -488,7 +489,7 @@ 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 diff --git a/tests/data/Biopower/Market/20/df_capex.csv b/tests/data/Biopower/Market/20/df_capex.csv index 139f3d3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Moderate,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Conservative,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 +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_lcoe.csv b/tests/data/Biopower/Market/20/df_lcoe.csv index 14ac696..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,196.70809305132286,176.94537683934004,174.30043627059362,171.90955555438734,170.43861004440842,169.65946274617437,169.1533770422553,168.68450145090392,168.22938685306144,167.64443641127076,167.1033028657282,166.64967761436432,166.1751112432227,165.71409989426422,165.18594518973873,164.6623102889513,164.182999206063,163.6222125348806,163.13546361130454,162.69964265420703,162.1847521302715,161.7297343149476,160.14879925726322,158.54988633552196,155.7512390634456,155.26947419414088,154.75740173131825,154.21637838080434,153.4031317535629 -Biopower - Dedicated/Moderate,196.70809305132286,176.94537683934004,174.30043627059362,171.90955555438734,170.43861004440842,169.65946274617437,169.1533770422553,168.68450145090392,168.22938685306144,167.64443641127076,167.1033028657282,166.64967761436432,166.1751112432227,165.71409989426422,165.18594518973873,164.6623102889513,164.182999206063,163.6222125348806,163.13546361130454,162.69964265420703,162.1847521302715,161.7297343149476,160.14879925726322,158.54988633552196,155.7512390634456,155.26947419414088,154.75740173131825,154.21637838080434,153.4031317535629 -Biopower - Dedicated/Conservative,196.70809305132286,176.94537683934004,174.30043627059362,171.90955555438734,170.43861004440842,169.65946274617437,169.1533770422553,168.68450145090392,168.22938685306144,167.64443641127076,167.1033028657282,166.64967761436432,166.1751112432227,165.71409989426422,165.18594518973873,164.6623102889513,164.182999206063,163.6222125348806,163.13546361130454,162.69964265420703,162.1847521302715,161.7297343149476,160.14879925726322,158.54988633552196,155.7512390634456,155.26947419414088,154.75740173131825,154.21637838080434,153.4031317535629 +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_tc.csv b/tests/data/Biopower/Market/20/df_tc.csv index 0ef6ca5..b3d252b 100644 --- a/tests/data/Biopower/Market/20/df_tc.csv +++ b/tests/data/Biopower/Market/20/df_tc.csv @@ -1,28 +1,28 @@ 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,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Moderate,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Conservative,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 +10 year CRF/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,0,23.300975951825972,23.364598386606506,23.381421249685346,23.39129932154696,23.39667275405947,23.400217076487515,23.403539606295364,23.406800936589505,23.411046164174238,23.415028016452027,23.41840718669082,23.42198333606765,23.425498162996565,23.429575255355214,23.433671551615646,23.437469243189174,23.44197204932989,23.445933464132043,23.449523067076033,23.453816834105844,23.457659892639867,23.308855220681643,23.157245633951653,22.817880586403202,22.817860751219108,22.817839371849708,22.817816444713433,22.81778130843871 -PTC/Moderate,0,23.300975951825972,23.364598386606506,23.381421249685346,23.39129932154696,23.39667275405947,23.400217076487515,23.403539606295364,23.406800936589505,23.411046164174238,23.415028016452027,23.41840718669082,23.42198333606765,23.425498162996565,23.429575255355214,23.433671551615646,23.437469243189174,23.44197204932989,23.445933464132043,23.449523067076033,23.453816834105844,23.457659892639867,23.308855220681643,23.157245633951653,22.817880586403202,22.817860751219108,22.817839371849708,22.817816444713433,22.81778130843871 -PTC/Conservative,0,23.300975951825972,23.364598386606506,23.381421249685346,23.39129932154696,23.39667275405947,23.400217076487515,23.403539606295364,23.406800936589505,23.411046164174238,23.415028016452027,23.41840718669082,23.42198333606765,23.425498162996565,23.429575255355214,23.433671551615646,23.437469243189174,23.44197204932989,23.445933464132043,23.449523067076033,23.453816834105844,23.457659892639867,23.308855220681643,23.157245633951653,22.817880586403202,22.817860751219108,22.817839371849708,22.817816444713433,22.81778130843871 -PVD/Advanced,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Moderate,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Conservative,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PFF/Advanced,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Moderate,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Conservative,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 +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,0.9305049188097,0.924855486350386,0.9246598364766406,0.9244944495624584,0.9243884824139361,0.924330830517325,0.9242928000390029,0.9242571470617753,0.924222148603281,0.9241765883447749,0.9241338513041459,0.9240975802710684,0.9240591923660902,0.9240214601587746,0.9239776887575053,0.9239337077308223,0.9238929296595934,0.9238445764871132,0.9238020335455197,0.9237634808012098,0.9237173617362832,0.9236760804463422,0.9252723014714103,0.9268941257852674,0.9305093720520625,0.9305095827876558,0.9305098099291167,0.930510053514481,0.9305104268135459 -2/nan,0.8658394039290465,0.855357670632409,0.8549958131930079,0.854689987271793,0.85449406641954,0.8543874842448477,0.8543171802039402,0.8542512738947721,0.8541865799688653,0.8541023664445875,0.8540233751262332,0.8539563378628438,0.8538853909962709,0.8538156588339538,0.8537347693216614,0.8536534962812246,0.8535781454749863,0.8534888015046533,0.8534101971828375,0.8533389684619672,0.8532537643730393,0.8531775015887176,0.8561288318702004,0.8591327204152353,0.8658476914767236,0.8658480836596573,0.865848506374321,0.8658489596915222,0.8658496544087272 -3/nan,0.8056678242552363,0.7910822344762698,0.7905802888152591,0.7901561493293809,0.7898844732892717,0.7897366928956481,0.7896392186121254,0.7895478452838692,0.7894581562469131,0.7893414111179577,0.7892319107591712,0.7891389854761968,0.7890406447772174,0.7889439917821762,0.7888318789697507,0.7887192399364915,0.7886148135162876,0.7884910003625603,0.7883820756059883,0.7882833758097407,0.7881653161182162,0.7880596505924696,0.7921522946205705,0.7963250718227981,0.805679391688734,0.805679939083639,0.805680529093779,0.8056811618180161,0.805682131480226 -4/nan,0.7496778733962064,0.7316367447097007,0.7310178405775728,0.7304949743426576,0.7301601095462013,0.72997797323424,0.7298578443916117,0.7297452389508409,0.7296347133989067,0.7294908523662444,0.7293559252620029,0.7292414269761194,0.7291202609568546,0.7290011792700587,0.7288630563487104,0.7287242917131587,0.7285956504325168,0.7284431342938495,0.7283089646556496,0.7281873950957343,0.7280419864167621,0.7279118492171662,0.7329565767594338,0.7381090312880827,0.7496922248355715,0.7496929039771009,0.7496936359906424,0.7496944209988914,0.7496956240397123 -5/nan,0.6975789487179656,0.6766582573603035,0.6759428369299655,0.6753385492130575,0.6749515955826063,0.6747411462589585,0.6746023506231537,0.6744722526346176,0.6743445625130767,0.6741783671685576,0.6740225001838734,0.673890238102053,0.673750279477544,0.6736127341265882,0.6734532022258128,0.6732929367560561,0.6731443700153349,0.6729682388966467,0.6728133025983213,0.6726729227692013,0.6725050229261343,0.6723547637953609,0.6781844186568078,0.6841489252899781,0.6975956413640613,0.6975964312985983,0.6975972827307211,0.6975981958031862,0.6975995951054403 -6/nan,0.6491006430401665,0.6258111017039681,0.6250171930632185,0.6243467403230348,0.6239174811434702,0.6236840441057551,0.6235300955703679,0.6233857999924006,0.6232441804647754,0.6230598633056886,0.6228870089605724,0.6227403383984013,0.6225851391104469,0.6224326221691945,0.6222557332789473,0.6220780394459969,0.6219133240973291,0.6217180576527509,0.6215462971368062,0.621390680578001,0.6212045655317274,0.6210380128919252,0.627505257872635,0.6341336200135845,0.6491192821919284,0.6491201642418163,0.6491211149608316,0.6491221345084282,0.6491236969865201 +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,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -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 -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 +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 diff --git a/tests/data/Biopower/Market/30/df_capex.csv b/tests/data/Biopower/Market/30/df_capex.csv index 139f3d3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Moderate,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Conservative,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 +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_lcoe.csv b/tests/data/Biopower/Market/30/df_lcoe.csv index d7ced55..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,179.4553905830959,164.9327199293372,162.8754095926708,160.93782011670578,159.74384614763247,159.1113108933694,158.700417922877,158.31970918261825,157.95014874429688,157.47512252306026,157.03564134790514,156.66720145691602,156.28172459809448,155.90722986854018,155.4781575458053,155.05271968140318,154.66326030051013,154.2075575257364,153.81198206427246,153.45776565398356,153.03924827545117,152.66936345197206,151.15908939201768,149.64106123555212,146.91422345850896,146.5253971611265,146.11211021109438,145.67545763265636,145.0190978555791 -Biopower - Dedicated/Moderate,179.4553905830959,164.9327199293372,162.8754095926708,160.93782011670578,159.74384614763247,159.1113108933694,158.700417922877,158.31970918261825,157.95014874429688,157.47512252306026,157.03564134790514,156.66720145691602,156.28172459809448,155.90722986854018,155.4781575458053,155.05271968140318,154.66326030051013,154.2075575257364,153.81198206427246,153.45776565398356,153.03924827545117,152.66936345197206,151.15908939201768,149.64106123555212,146.91422345850896,146.5253971611265,146.11211021109438,145.67545763265636,145.0190978555791 -Biopower - Dedicated/Conservative,179.4553905830959,164.9327199293372,162.8754095926708,160.93782011670578,159.74384614763247,159.1113108933694,158.700417922877,158.31970918261825,157.95014874429688,157.47512252306026,157.03564134790514,156.66720145691602,156.28172459809448,155.90722986854018,155.4781575458053,155.05271968140318,154.66326030051013,154.2075575257364,153.81198206427246,153.45776565398356,153.03924827545117,152.66936345197206,151.15908939201768,149.64106123555212,146.91422345850896,146.5253971611265,146.11211021109438,145.67545763265636,145.0190978555791 +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_tc.csv b/tests/data/Biopower/Market/30/df_tc.csv index 4f8f5a8..179380d 100644 --- a/tests/data/Biopower/Market/30/df_tc.csv +++ b/tests/data/Biopower/Market/30/df_tc.csv @@ -1,28 +1,28 @@ 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,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Moderate,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Conservative,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 +10 year CRF/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,0,19.12262718449964,19.215995376545894,19.240688227553093,19.255188291651017,19.263076246584216,19.26827925436194,19.273156748408848,19.277944470750246,19.284176684040546,19.29002235385527,19.294983318786596,19.30023354806976,19.30539382718998,19.31137969138878,19.317393854902043,19.32296970163429,19.32958092728877,19.33539736058144,19.34066795594455,19.3469725747395,19.352615504377308,19.134188721851036,18.911810856361974,18.414797808059124,18.414768794164708,18.41473752151995,18.414703984887073,18.414652589367694 -PTC/Moderate,0,19.12262718449964,19.215995376545894,19.240688227553093,19.255188291651017,19.263076246584216,19.26827925436194,19.273156748408848,19.277944470750246,19.284176684040546,19.29002235385527,19.294983318786596,19.30023354806976,19.30539382718998,19.31137969138878,19.317393854902043,19.32296970163429,19.32958092728877,19.33539736058144,19.34066795594455,19.3469725747395,19.352615504377308,19.134188721851036,18.911810856361974,18.414797808059124,18.414768794164708,18.41473752151995,18.414703984887073,18.414652589367694 -PTC/Conservative,0,19.12262718449964,19.215995376545894,19.240688227553093,19.255188291651017,19.263076246584216,19.26827925436194,19.273156748408848,19.277944470750246,19.284176684040546,19.29002235385527,19.294983318786596,19.30023354806976,19.30539382718998,19.31137969138878,19.317393854902043,19.32296970163429,19.32958092728877,19.33539736058144,19.34066795594455,19.3469725747395,19.352615504377308,19.134188721851036,18.911810856361974,18.414797808059124,18.414768794164708,18.41473752151995,18.414703984887073,18.414652589367694 -PVD/Advanced,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Moderate,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Conservative,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PFF/Advanced,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Moderate,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Conservative,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 +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,0.9305049188097,0.924855486350386,0.9246598364766406,0.9244944495624584,0.9243884824139361,0.924330830517325,0.9242928000390029,0.9242571470617753,0.924222148603281,0.9241765883447749,0.9241338513041459,0.9240975802710684,0.9240591923660902,0.9240214601587746,0.9239776887575053,0.9239337077308223,0.9238929296595934,0.9238445764871132,0.9238020335455197,0.9237634808012098,0.9237173617362832,0.9236760804463422,0.9252723014714103,0.9268941257852674,0.9305093720520625,0.9305095827876558,0.9305098099291167,0.930510053514481,0.9305104268135459 -2/nan,0.8658394039290465,0.855357670632409,0.8549958131930079,0.854689987271793,0.85449406641954,0.8543874842448477,0.8543171802039402,0.8542512738947721,0.8541865799688653,0.8541023664445875,0.8540233751262332,0.8539563378628438,0.8538853909962709,0.8538156588339538,0.8537347693216614,0.8536534962812246,0.8535781454749863,0.8534888015046533,0.8534101971828375,0.8533389684619672,0.8532537643730393,0.8531775015887176,0.8561288318702004,0.8591327204152353,0.8658476914767236,0.8658480836596573,0.865848506374321,0.8658489596915222,0.8658496544087272 -3/nan,0.8056678242552363,0.7910822344762698,0.7905802888152591,0.7901561493293809,0.7898844732892717,0.7897366928956481,0.7896392186121254,0.7895478452838692,0.7894581562469131,0.7893414111179577,0.7892319107591712,0.7891389854761968,0.7890406447772174,0.7889439917821762,0.7888318789697507,0.7887192399364915,0.7886148135162876,0.7884910003625603,0.7883820756059883,0.7882833758097407,0.7881653161182162,0.7880596505924696,0.7921522946205705,0.7963250718227981,0.805679391688734,0.805679939083639,0.805680529093779,0.8056811618180161,0.805682131480226 -4/nan,0.7496778733962064,0.7316367447097007,0.7310178405775728,0.7304949743426576,0.7301601095462013,0.72997797323424,0.7298578443916117,0.7297452389508409,0.7296347133989067,0.7294908523662444,0.7293559252620029,0.7292414269761194,0.7291202609568546,0.7290011792700587,0.7288630563487104,0.7287242917131587,0.7285956504325168,0.7284431342938495,0.7283089646556496,0.7281873950957343,0.7280419864167621,0.7279118492171662,0.7329565767594338,0.7381090312880827,0.7496922248355715,0.7496929039771009,0.7496936359906424,0.7496944209988914,0.7496956240397123 -5/nan,0.6975789487179656,0.6766582573603035,0.6759428369299655,0.6753385492130575,0.6749515955826063,0.6747411462589585,0.6746023506231537,0.6744722526346176,0.6743445625130767,0.6741783671685576,0.6740225001838734,0.673890238102053,0.673750279477544,0.6736127341265882,0.6734532022258128,0.6732929367560561,0.6731443700153349,0.6729682388966467,0.6728133025983213,0.6726729227692013,0.6725050229261343,0.6723547637953609,0.6781844186568078,0.6841489252899781,0.6975956413640613,0.6975964312985983,0.6975972827307211,0.6975981958031862,0.6975995951054403 -6/nan,0.6491006430401665,0.6258111017039681,0.6250171930632185,0.6243467403230348,0.6239174811434702,0.6236840441057551,0.6235300955703679,0.6233857999924006,0.6232441804647754,0.6230598633056886,0.6228870089605724,0.6227403383984013,0.6225851391104469,0.6224326221691945,0.6222557332789473,0.6220780394459969,0.6219133240973291,0.6217180576527509,0.6215462971368062,0.621390680578001,0.6212045655317274,0.6210380128919252,0.627505257872635,0.6341336200135845,0.6491192821919284,0.6491201642418163,0.6491211149608316,0.6491221345084282,0.6491236969865201 +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,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -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 -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 +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 diff --git a/tests/data/Biopower/Market/TechLife/df_capex.csv b/tests/data/Biopower/Market/TechLife/df_capex.csv index 139f3d3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Moderate,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Conservative,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 +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_lcoe.csv b/tests/data/Biopower/Market/TechLife/df_lcoe.csv index 69aebae..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,169.2684110536378,158.14306969860223,156.4461056991971,154.7708028691336,153.73663906813857,153.1886729159531,152.8326797446922,152.5028120031509,152.18257958872988,151.77092305702845,151.39003337560757,151.07068629943015,150.7365450387074,150.41189616765826,150.03990051663772,149.6710198094762,149.33330257983928,148.93810312040156,148.59501253895093,148.2877650669143,147.92470764754145,147.60380585407114,146.08077216147936,144.55671887977968,141.76009071428254,141.4254640066513,141.06978649805544,140.69400061687432,140.12913385882908 -Biopower - Dedicated/Moderate,169.2684110536378,158.14306969860223,156.4461056991971,154.7708028691336,153.73663906813857,153.1886729159531,152.8326797446922,152.5028120031509,152.18257958872988,151.77092305702845,151.39003337560757,151.07068629943015,150.7365450387074,150.41189616765826,150.03990051663772,149.6710198094762,149.33330257983928,148.93810312040156,148.59501253895093,148.2877650669143,147.92470764754145,147.60380585407114,146.08077216147936,144.55671887977968,141.76009071428254,141.4254640066513,141.06978649805544,140.69400061687432,140.12913385882908 -Biopower - Dedicated/Conservative,169.2684110536378,158.14306969860223,156.4461056991971,154.7708028691336,153.73663906813857,153.1886729159531,152.8326797446922,152.5028120031509,152.18257958872988,151.77092305702845,151.39003337560757,151.07068629943015,150.7365450387074,150.41189616765826,150.03990051663772,149.6710198094762,149.33330257983928,148.93810312040156,148.59501253895093,148.2877650669143,147.92470764754145,147.60380585407114,146.08077216147936,144.55671887977968,141.76009071428254,141.4254640066513,141.06978649805544,140.69400061687432,140.12913385882908 +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_tc.csv b/tests/data/Biopower/Market/TechLife/df_tc.csv index c773373..ab10305 100644 --- a/tests/data/Biopower/Market/TechLife/df_tc.csv +++ b/tests/data/Biopower/Market/TechLife/df_tc.csv @@ -1,28 +1,28 @@ 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,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Moderate,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Conservative,0.12702259564219312,0.13222693346517525,0.13272129221754597,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 +10 year CRF/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,0,16.760990879999387,16.881416190258296,16.91325588012519,16.931950892473452,16.942120310404935,16.948827983972407,16.955115848575712,16.961287832566796,16.96932172492157,16.976857095637047,16.9832518592282,16.99001931171733,16.996670641472406,17.004385884491608,17.012137360851288,17.019323686152152,17.02784416758255,17.035340082966737,17.042132351519307,17.050256926212832,17.057528569728955,16.775905625894467,16.488905072922417,15.846727982458143,15.846690474497429,15.846650046516135,15.846606691742716,15.846540249734705 -PTC/Moderate,0,16.760990879999387,16.881416190258296,16.91325588012519,16.931950892473452,16.942120310404935,16.948827983972407,16.955115848575712,16.961287832566796,16.96932172492157,16.976857095637047,16.9832518592282,16.99001931171733,16.996670641472406,17.004385884491608,17.012137360851288,17.019323686152152,17.02784416758255,17.035340082966737,17.042132351519307,17.050256926212832,17.057528569728955,16.775905625894467,16.488905072922417,15.846727982458143,15.846690474497429,15.846650046516135,15.846606691742716,15.846540249734705 -PTC/Conservative,0,16.760990879999387,16.881416190258296,16.91325588012519,16.931950892473452,16.942120310404935,16.948827983972407,16.955115848575712,16.961287832566796,16.96932172492157,16.976857095637047,16.9832518592282,16.99001931171733,16.996670641472406,17.004385884491608,17.012137360851288,17.019323686152152,17.02784416758255,17.035340082966737,17.042132351519307,17.050256926212832,17.057528569728955,16.775905625894467,16.488905072922417,15.846727982458143,15.846690474497429,15.846650046516135,15.846606691742716,15.846540249734705 -PVD/Advanced,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Moderate,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Conservative,0.8219699982229064,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PFF/Advanced,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Moderate,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Conservative,1.061708756339111,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 +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,0.9305049188097,0.924855486350386,0.9246598364766406,0.9244944495624584,0.9243884824139361,0.924330830517325,0.9242928000390029,0.9242571470617753,0.924222148603281,0.9241765883447749,0.9241338513041459,0.9240975802710684,0.9240591923660902,0.9240214601587746,0.9239776887575053,0.9239337077308223,0.9238929296595934,0.9238445764871132,0.9238020335455197,0.9237634808012098,0.9237173617362832,0.9236760804463422,0.9252723014714103,0.9268941257852674,0.9305093720520625,0.9305095827876558,0.9305098099291167,0.930510053514481,0.9305104268135459 -2/nan,0.8658394039290465,0.855357670632409,0.8549958131930079,0.854689987271793,0.85449406641954,0.8543874842448477,0.8543171802039402,0.8542512738947721,0.8541865799688653,0.8541023664445875,0.8540233751262332,0.8539563378628438,0.8538853909962709,0.8538156588339538,0.8537347693216614,0.8536534962812246,0.8535781454749863,0.8534888015046533,0.8534101971828375,0.8533389684619672,0.8532537643730393,0.8531775015887176,0.8561288318702004,0.8591327204152353,0.8658476914767236,0.8658480836596573,0.865848506374321,0.8658489596915222,0.8658496544087272 -3/nan,0.8056678242552363,0.7910822344762698,0.7905802888152591,0.7901561493293809,0.7898844732892717,0.7897366928956481,0.7896392186121254,0.7895478452838692,0.7894581562469131,0.7893414111179577,0.7892319107591712,0.7891389854761968,0.7890406447772174,0.7889439917821762,0.7888318789697507,0.7887192399364915,0.7886148135162876,0.7884910003625603,0.7883820756059883,0.7882833758097407,0.7881653161182162,0.7880596505924696,0.7921522946205705,0.7963250718227981,0.805679391688734,0.805679939083639,0.805680529093779,0.8056811618180161,0.805682131480226 -4/nan,0.7496778733962064,0.7316367447097007,0.7310178405775728,0.7304949743426576,0.7301601095462013,0.72997797323424,0.7298578443916117,0.7297452389508409,0.7296347133989067,0.7294908523662444,0.7293559252620029,0.7292414269761194,0.7291202609568546,0.7290011792700587,0.7288630563487104,0.7287242917131587,0.7285956504325168,0.7284431342938495,0.7283089646556496,0.7281873950957343,0.7280419864167621,0.7279118492171662,0.7329565767594338,0.7381090312880827,0.7496922248355715,0.7496929039771009,0.7496936359906424,0.7496944209988914,0.7496956240397123 -5/nan,0.6975789487179656,0.6766582573603035,0.6759428369299655,0.6753385492130575,0.6749515955826063,0.6747411462589585,0.6746023506231537,0.6744722526346176,0.6743445625130767,0.6741783671685576,0.6740225001838734,0.673890238102053,0.673750279477544,0.6736127341265882,0.6734532022258128,0.6732929367560561,0.6731443700153349,0.6729682388966467,0.6728133025983213,0.6726729227692013,0.6725050229261343,0.6723547637953609,0.6781844186568078,0.6841489252899781,0.6975956413640613,0.6975964312985983,0.6975972827307211,0.6975981958031862,0.6975995951054403 -6/nan,0.6491006430401665,0.6258111017039681,0.6250171930632185,0.6243467403230348,0.6239174811434702,0.6236840441057551,0.6235300955703679,0.6233857999924006,0.6232441804647754,0.6230598633056886,0.6228870089605724,0.6227403383984013,0.6225851391104469,0.6224326221691945,0.6222557332789473,0.6220780394459969,0.6219133240973291,0.6217180576527509,0.6215462971368062,0.621390680578001,0.6212045655317274,0.6210380128919252,0.627505257872635,0.6341336200135845,0.6491192821919284,0.6491201642418163,0.6491211149608316,0.6491221345084282,0.6491236969865201 +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,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -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 -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 +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 diff --git a/tests/data/Biopower/Market/df_cff.csv b/tests/data/Biopower/Market/df_cff.csv index 647b0c8..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 b9d53bd..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07468534532756457,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Moderate,0.07468534532756457,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Conservative,0.07468534532756457,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Real - Advanced,0.046034739030041516,0.054306688426194016,0.05508410152177512,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Moderate,0.046034739030041516,0.054306688426194016,0.05508410152177512,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Conservative,0.046034739030041516,0.054306688426194016,0.05508410152177512,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 +WACC 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 7b35145..b5a2695 100644 --- a/tests/data/Biopower/Market/df_wacc.csv +++ b/tests/data/Biopower/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.05120770750633641,0.05308783109382253 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.6980284367575,0.568271548445085,0.563749430841862,0.559925297793414,0.557474369721904,0.556140695409862,0.555260836714243,0.554435917221696,0.553626079730411,0.5525717583909,0.551582675348638,0.550743166331539,0.549854589596689,0.548981118548979,0.547967755510744,0.546949442673219,0.546005202711255,0.544885448851119,0.543900150310008,0.543007186729513,0.541938873148793,0.540982532517956,0.577899151559681,0.615277685831408,0.698130097916957,0.698134908685295,0.698140093971834,0.698145654644314,0.698154176471838 -Debt Fraction - Moderate,0.6980284367575,0.568271548445085,0.563749430841862,0.559925297793414,0.557474369721904,0.556140695409862,0.555260836714243,0.554435917221696,0.553626079730411,0.5525717583909,0.551582675348638,0.550743166331539,0.549854589596689,0.548981118548979,0.547967755510744,0.546949442673219,0.546005202711255,0.544885448851119,0.543900150310008,0.543007186729513,0.541938873148793,0.540982532517956,0.577899151559681,0.615277685831408,0.698130097916957,0.698134908685295,0.698140093971834,0.698145654644314,0.698154176471838 -Debt Fraction - Conservative,0.6980284367575,0.568271548445085,0.563749430841862,0.559925297793414,0.557474369721904,0.556140695409862,0.555260836714243,0.554435917221696,0.553626079730411,0.5525717583909,0.551582675348638,0.550743166331539,0.549854589596689,0.548981118548979,0.547967755510744,0.546949442673219,0.546005202711255,0.544885448851119,0.543900150310008,0.543007186729513,0.541938873148793,0.540982532517956,0.577899151559681,0.615277685831408,0.698130097916957,0.698134908685295,0.698140093971834,0.698145654644314,0.698154176471838 +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,0.07468534532756457,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Moderate,0.07468534532756457,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Conservative,0.07468534532756457,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Real - Advanced,0.046034739030041516,0.054306688426194016,0.05508410152177512,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Moderate,0.046034739030041516,0.054306688426194016,0.05508410152177512,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Conservative,0.046034739030041516,0.054306688426194016,0.05508410152177512,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 +WACC 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 139f3d3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Moderate,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Conservative,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 +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_lcoe.csv b/tests/data/Biopower/R&D/20/df_lcoe.csv index 0eeb0ee..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,198.54200541268006,195.54765457219486,192.55330373170966,190.17061981745826,188.71200607511122,187.9395623579495,187.4378966440977,186.97316326061627,186.522113476032,185.94245255614513,185.40627877877333,184.9568614233674,184.4867470892282,184.03011031416358,183.50702862517937,182.98848920590117,182.51390091841193,181.9587124128189,181.4768872491627,181.04552688266557,180.53597071775442,180.0857261957319,179.59866509250193,179.07996197570156,178.57178971021307,178.09013531294073,177.57817987512078,177.0372797119001,176.2242173542576 -Biopower - Dedicated/Moderate,198.54200541268006,195.54765457219486,192.55330373170966,190.17061981745826,188.71200607511122,187.9395623579495,187.4378966440977,186.97316326061627,186.522113476032,185.94245255614513,185.40627877877333,184.9568614233674,184.4867470892282,184.03011031416358,183.50702862517937,182.98848920590117,182.51390091841193,181.9587124128189,181.4768872491627,181.04552688266557,180.53597071775442,180.0857261957319,179.59866509250193,179.07996197570156,178.57178971021307,178.09013531294073,177.57817987512078,177.0372797119001,176.2242173542576 -Biopower - Dedicated/Conservative,198.54200541268006,195.54765457219486,192.55330373170966,190.17061981745826,188.71200607511122,187.9395623579495,187.4378966440977,186.97316326061627,186.522113476032,185.94245255614513,185.40627877877333,184.9568614233674,184.4867470892282,184.03011031416358,183.50702862517937,182.98848920590117,182.51390091841193,181.9587124128189,181.4768872491627,181.04552688266557,180.53597071775442,180.0857261957319,179.59866509250193,179.07996197570156,178.57178971021307,178.09013531294073,177.57817987512078,177.0372797119001,176.2242173542576 +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_tc.csv b/tests/data/Biopower/R&D/20/df_tc.csv index 657aa7a..39732a7 100644 --- a/tests/data/Biopower/R&D/20/df_tc.csv +++ b/tests/data/Biopower/R&D/20/df_tc.csv @@ -1,28 +1,28 @@ 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,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -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 -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 +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,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -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 -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 -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 -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 -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 +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,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474 -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 -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 -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 -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 -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 +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,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -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 -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 +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 diff --git a/tests/data/Biopower/R&D/30/df_capex.csv b/tests/data/Biopower/R&D/30/df_capex.csv index 139f3d3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Moderate,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Conservative,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 +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_lcoe.csv b/tests/data/Biopower/R&D/30/df_lcoe.csv index cb424ba..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,181.4487106480434,179.03213835391338,176.61556605978336,174.69263576885055,173.5154705850199,172.8920746688068,172.48720846254326,172.11214826468864,171.7481313305464,171.28031957647636,170.8476038513458,170.4849043590582,170.1055014983132,169.73697561811838,169.31482578180822,168.89634175612238,168.51332821904492,168.06526677531036,167.67641276215886,167.32828605089685,166.91705190499167,166.55368485301085,166.16060520726592,165.74198907050905,165.33187179205885,164.9431555948595,164.5299851306181,164.09345500507084,163.43727806671296 -Biopower - Dedicated/Moderate,181.4487106480434,179.03213835391338,176.61556605978336,174.69263576885055,173.5154705850199,172.8920746688068,172.48720846254326,172.11214826468864,171.7481313305464,171.28031957647636,170.8476038513458,170.4849043590582,170.1055014983132,169.73697561811838,169.31482578180822,168.89634175612238,168.51332821904492,168.06526677531036,167.67641276215886,167.32828605089685,166.91705190499167,166.55368485301085,166.16060520726592,165.74198907050905,165.33187179205885,164.9431555948595,164.5299851306181,164.09345500507084,163.43727806671296 -Biopower - Dedicated/Conservative,181.4487106480434,179.03213835391338,176.61556605978336,174.69263576885055,173.5154705850199,172.8920746688068,172.48720846254326,172.11214826468864,171.7481313305464,171.28031957647636,170.8476038513458,170.4849043590582,170.1055014983132,169.73697561811838,169.31482578180822,168.89634175612238,168.51332821904492,168.06526677531036,167.67641276215886,167.32828605089685,166.91705190499167,166.55368485301085,166.16060520726592,165.74198907050905,165.33187179205885,164.9431555948595,164.5299851306181,164.09345500507084,163.43727806671296 +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_tc.csv b/tests/data/Biopower/R&D/30/df_tc.csv index 657aa7a..39732a7 100644 --- a/tests/data/Biopower/R&D/30/df_tc.csv +++ b/tests/data/Biopower/R&D/30/df_tc.csv @@ -1,28 +1,28 @@ 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,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -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 -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 +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,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -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 -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 -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 -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 -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 +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,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474 -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 -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 -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 -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 -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 +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,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -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 -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 +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 diff --git a/tests/data/Biopower/R&D/TechLife/df_capex.csv b/tests/data/Biopower/R&D/TechLife/df_capex.csv index 139f3d3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Moderate,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 -Biopower - Dedicated/Conservative,5536.752209646431,5349.6018277413195,5162.451445836207,5013.530952458399,4922.365910860245,4874.0872874229235,4842.732601570261,4813.686228972017,4785.495097090659,4749.265620883151,4715.754141250931,4687.665038076443,4658.282349854457,4629.742024622757,4597.048815618196,4564.639503710362,4534.9771882427085,4500.27726616069,4470.162637583919,4443.202117047325,4411.35426890079,4383.2134668585195,4352.77158601805,4320.3520428262345,4288.590689990121,4258.486734509347,4226.488929038134,4192.682044837858,4141.864709511577 +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_lcoe.csv b/tests/data/Biopower/R&D/TechLife/df_lcoe.csv index 4d46187..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,171.4793728526834,169.39977886372156,167.32018487475972,165.66539710617934,164.65238142017824,164.11591478797806,163.76750504624405,163.44474502170357,163.13148833579294,162.72891047205889,162.35653468048974,162.04441172609143,161.71791460017607,161.40077771704136,161.03749445662982,160.6773658288181,160.34776151640747,159.96217988603814,159.62754952124507,159.3279672501514,158.97407754448955,158.66138011808866,158.32311336295783,157.96287104626958,157.60994246676626,157.27543070021514,156.91987468563195,156.54421639173614,155.9795398786357 -Biopower - Dedicated/Moderate,171.4793728526834,169.39977886372156,167.32018487475972,165.66539710617934,164.65238142017824,164.11591478797806,163.76750504624405,163.44474502170357,163.13148833579294,162.72891047205889,162.35653468048974,162.04441172609143,161.71791460017607,161.40077771704136,161.03749445662982,160.6773658288181,160.34776151640747,159.96217988603814,159.62754952124507,159.3279672501514,158.97407754448955,158.66138011808866,158.32311336295783,157.96287104626958,157.60994246676626,157.27543070021514,156.91987468563195,156.54421639173614,155.9795398786357 -Biopower - Dedicated/Conservative,171.4793728526834,169.39977886372156,167.32018487475972,165.66539710617934,164.65238142017824,164.11591478797806,163.76750504624405,163.44474502170357,163.13148833579294,162.72891047205889,162.35653468048974,162.04441172609143,161.71791460017607,161.40077771704136,161.03749445662982,160.6773658288181,160.34776151640747,159.96217988603814,159.62754952124507,159.3279672501514,158.97407754448955,158.66138011808866,158.32311336295783,157.96287104626958,157.60994246676626,157.27543070021514,156.91987468563195,156.54421639173614,155.9795398786357 +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_tc.csv b/tests/data/Biopower/R&D/TechLife/df_tc.csv index 657aa7a..39732a7 100644 --- a/tests/data/Biopower/R&D/TechLife/df_tc.csv +++ b/tests/data/Biopower/R&D/TechLife/df_tc.csv @@ -1,28 +1,28 @@ 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,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -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 -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 +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,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -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 -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 -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 -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 -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 +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,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474 -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 -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 -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 -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 -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 +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,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -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 -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 +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 diff --git a/tests/data/Biopower/R&D/df_cff.csv b/tests/data/Biopower/R&D/df_cff.csv index 647b0c8..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 b58fad0..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 8df7354..77636db 100644 --- a/tests/data/Biopower/R&D/df_wacc.csv +++ b/tests/data/Biopower/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -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 -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 -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 -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 -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 +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/Coal_FE/Market/20/df_capex.csv b/tests/data/Coal_FE/Market/20/df_capex.csv index 246c6eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3673.657029714647,3663.592896748608,3653.5287637825686,3643.340382261393,3633.2762492953534,3623.212116329314,3613.1479833632748,3603.0838503972354,3592.8954688760596,3582.8313359100202,3572.767202943981,3562.7030699779416,3552.6389370119023,3542.4505554907264,3507.7852086077014,3473.1198617246773,3438.454514841653,3403.7891679586282,3368.9995725204676,3334.3342256374426,3299.668878754418,3265.003531871394,3230.3381849883694,3195.5485895502084,3160.883242667184,3126.2178957841593,3091.5525489011347,3056.8872020181107,3022.0976065799496 -Coal-new/Moderate,3673.657029714647,3654.398503668522,3635.0157290672614,3615.6329544660002,3596.3744284198756,3576.991653818615,3557.73312777249,3538.350353171229,3519.0918271251044,3499.7090525238427,3480.450526477718,3461.0677518764574,3441.8092258303323,3422.4264512290715,3390.8673182244543,3359.1839366647005,3327.5005551049467,3295.9414221003294,3264.2580405405756,3232.698907535959,3201.0155259762055,3169.456392971588,3137.7730114118344,3106.2138784072167,3074.5304968474634,3042.9713638428457,3011.2879822830923,2979.7288492784746,2948.0454677187213 -Coal-new/Conservative,3673.657029714647,3645.0798620333007,3616.5026943519542,3587.9255266706077,3559.472607544398,3530.8954398630517,3502.318272181705,3473.741104500359,3445.1639368190126,3416.586769137666,3388.0096014563196,3359.5566823301097,3330.979514648763,3302.4023469674166,3273.8251792860706,3245.248011604724,3216.6708439233776,3188.093676242031,3159.516508560685,3131.0635894344746,3102.486421753128,3073.909254071782,3045.3320863904355,3016.754918709089,2988.1777510277425,2959.6005833463964,2931.147664220186,2902.5704965388395,2873.993328857493 -Coal-95%-CCS/Advanced,6020.339490573731,5935.726224525919,5851.112958478106,5766.3754438751575,5681.762177827344,5597.148911779533,5512.411397176584,5427.79813112877,5343.184865080958,5258.447350478009,5173.834084430197,5089.220818382384,5004.607552334572,4919.870037731623,4865.449170581928,4810.904054877097,4756.358939172266,4701.938072022573,4647.392956317742,4592.847840612911,4538.426973463216,4483.881857758386,4429.460990608692,4374.915874903861,4320.37075919903,4265.949892049335,4211.404776344504,4156.859660639674,4102.43879348998 -Coal-95%-CCS/Moderate,6020.339490573731,5950.884548252546,5881.3053573762245,5811.85041505504,5742.271224178718,5672.816281857532,5603.23709098121,5533.782148660025,5464.202957783704,5394.748015462517,5325.168824586196,5255.713882265011,5186.134691388689,5116.679749067504,5062.1346333626725,5007.713766212979,4953.2928990632845,4898.87203191359,4844.451164763896,4789.906049059065,4735.48518190937,4681.064314759676,4626.643447609981,4572.222580460287,4517.801713310592,4463.256597605761,4408.835730456068,4354.414863306372,4299.993996156679 -Coal-95%-CCS/Conservative,6020.339490573731,5966.0428719791735,5911.622004829478,5857.201137679785,5802.78027053009,5748.483651935532,5694.062784785838,5639.641917636143,5585.221050486448,5530.92443189189,5476.5035647421955,5422.082697592501,5367.786078997943,5313.365211848249,5258.944344698555,5204.52347754886,5150.226858954302,5095.805991804607,5041.385124654913,4987.088506060355,4932.667638910661,4878.246771760966,4823.825904611272,4769.529286016713,4715.108418867019,4660.687551717324,4606.26668456763,4551.9700659730715,4497.549198823378 -Coal-99%-CCS/Advanced,6156.764404113376,6067.056947304976,5977.473739051711,5887.766282243311,5798.058825434911,5708.475617181646,5618.768160373246,5529.060703564846,5439.477495311581,5349.770038503181,5260.062581694781,5170.479373441516,5080.771916633116,4991.064459824716,4935.773852789068,4880.483245753419,4825.192638717771,4769.9020316821225,4714.611424646474,4659.196569055689,4603.9059620200405,4548.615354984392,4493.324747948744,4438.034140913095,4382.619285322311,4327.328678286663,4272.038071251014,4216.747464215366,4161.456857179717 -Coal-99%-CCS/Moderate,6156.764404113376,6084.078999358648,6011.393594603918,5938.832438404326,5866.147033649598,5793.461628894868,5720.77622414014,5648.090819385411,5575.529663185817,5502.844258431089,5430.15885367636,5357.473448921631,5284.912292722039,5212.22688796731,5156.687783821389,5101.272928230604,5045.733824084683,4990.318968493899,4934.779864347977,4879.365008757192,4823.825904611272,4768.411049020487,4712.871944874566,4657.457089283781,4601.91798513786,4546.378880991939,4490.964025401154,4435.424921255233,4380.010065664448 -Coal-99%-CCS/Conservative,6156.764404113376,6101.101051412318,6045.437698711262,5989.774346010205,5934.1109933091475,5878.447640608089,5822.908536462169,5767.245183761112,5711.581831060053,5655.918478358997,5600.25512565794,5544.591772956882,5488.928420255825,5433.265067554767,5377.60171485371,5322.062610707789,5266.399258006732,5210.735905305674,5155.072552604617,5099.40919990356,5043.745847202503,4988.082494501445,4932.419141800388,4876.75578909933,4821.092436398273,4765.553332252352,4709.889979551294,4654.226626850237,4598.56327414918 -Coal-IGCC/Advanced,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Moderate,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Conservative,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC-90%-CCS/Advanced,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Moderate,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Conservative,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 +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 0c93941..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,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,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,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,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,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,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,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,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,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,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-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_hr.csv b/tests/data/Coal_FE/Market/20/df_hr.csv index 8fd950f..785fbeb 100644 --- a/tests/data/Coal_FE/Market/20/df_hr.csv +++ b/tests/data/Coal_FE/Market/20/df_hr.csv @@ -1,12 +1,12 @@ tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/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,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/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,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/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 diff --git a/tests/data/Coal_FE/Market/20/df_occ.csv b/tests/data/Coal_FE/Market/20/df_occ.csv index d681c17..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +Coal-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 1f644e3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +Coal-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 246c6eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3673.657029714647,3663.592896748608,3653.5287637825686,3643.340382261393,3633.2762492953534,3623.212116329314,3613.1479833632748,3603.0838503972354,3592.8954688760596,3582.8313359100202,3572.767202943981,3562.7030699779416,3552.6389370119023,3542.4505554907264,3507.7852086077014,3473.1198617246773,3438.454514841653,3403.7891679586282,3368.9995725204676,3334.3342256374426,3299.668878754418,3265.003531871394,3230.3381849883694,3195.5485895502084,3160.883242667184,3126.2178957841593,3091.5525489011347,3056.8872020181107,3022.0976065799496 -Coal-new/Moderate,3673.657029714647,3654.398503668522,3635.0157290672614,3615.6329544660002,3596.3744284198756,3576.991653818615,3557.73312777249,3538.350353171229,3519.0918271251044,3499.7090525238427,3480.450526477718,3461.0677518764574,3441.8092258303323,3422.4264512290715,3390.8673182244543,3359.1839366647005,3327.5005551049467,3295.9414221003294,3264.2580405405756,3232.698907535959,3201.0155259762055,3169.456392971588,3137.7730114118344,3106.2138784072167,3074.5304968474634,3042.9713638428457,3011.2879822830923,2979.7288492784746,2948.0454677187213 -Coal-new/Conservative,3673.657029714647,3645.0798620333007,3616.5026943519542,3587.9255266706077,3559.472607544398,3530.8954398630517,3502.318272181705,3473.741104500359,3445.1639368190126,3416.586769137666,3388.0096014563196,3359.5566823301097,3330.979514648763,3302.4023469674166,3273.8251792860706,3245.248011604724,3216.6708439233776,3188.093676242031,3159.516508560685,3131.0635894344746,3102.486421753128,3073.909254071782,3045.3320863904355,3016.754918709089,2988.1777510277425,2959.6005833463964,2931.147664220186,2902.5704965388395,2873.993328857493 -Coal-95%-CCS/Advanced,6020.339490573731,5935.726224525919,5851.112958478106,5766.3754438751575,5681.762177827344,5597.148911779533,5512.411397176584,5427.79813112877,5343.184865080958,5258.447350478009,5173.834084430197,5089.220818382384,5004.607552334572,4919.870037731623,4865.449170581928,4810.904054877097,4756.358939172266,4701.938072022573,4647.392956317742,4592.847840612911,4538.426973463216,4483.881857758386,4429.460990608692,4374.915874903861,4320.37075919903,4265.949892049335,4211.404776344504,4156.859660639674,4102.43879348998 -Coal-95%-CCS/Moderate,6020.339490573731,5950.884548252546,5881.3053573762245,5811.85041505504,5742.271224178718,5672.816281857532,5603.23709098121,5533.782148660025,5464.202957783704,5394.748015462517,5325.168824586196,5255.713882265011,5186.134691388689,5116.679749067504,5062.1346333626725,5007.713766212979,4953.2928990632845,4898.87203191359,4844.451164763896,4789.906049059065,4735.48518190937,4681.064314759676,4626.643447609981,4572.222580460287,4517.801713310592,4463.256597605761,4408.835730456068,4354.414863306372,4299.993996156679 -Coal-95%-CCS/Conservative,6020.339490573731,5966.0428719791735,5911.622004829478,5857.201137679785,5802.78027053009,5748.483651935532,5694.062784785838,5639.641917636143,5585.221050486448,5530.92443189189,5476.5035647421955,5422.082697592501,5367.786078997943,5313.365211848249,5258.944344698555,5204.52347754886,5150.226858954302,5095.805991804607,5041.385124654913,4987.088506060355,4932.667638910661,4878.246771760966,4823.825904611272,4769.529286016713,4715.108418867019,4660.687551717324,4606.26668456763,4551.9700659730715,4497.549198823378 -Coal-99%-CCS/Advanced,6156.764404113376,6067.056947304976,5977.473739051711,5887.766282243311,5798.058825434911,5708.475617181646,5618.768160373246,5529.060703564846,5439.477495311581,5349.770038503181,5260.062581694781,5170.479373441516,5080.771916633116,4991.064459824716,4935.773852789068,4880.483245753419,4825.192638717771,4769.9020316821225,4714.611424646474,4659.196569055689,4603.9059620200405,4548.615354984392,4493.324747948744,4438.034140913095,4382.619285322311,4327.328678286663,4272.038071251014,4216.747464215366,4161.456857179717 -Coal-99%-CCS/Moderate,6156.764404113376,6084.078999358648,6011.393594603918,5938.832438404326,5866.147033649598,5793.461628894868,5720.77622414014,5648.090819385411,5575.529663185817,5502.844258431089,5430.15885367636,5357.473448921631,5284.912292722039,5212.22688796731,5156.687783821389,5101.272928230604,5045.733824084683,4990.318968493899,4934.779864347977,4879.365008757192,4823.825904611272,4768.411049020487,4712.871944874566,4657.457089283781,4601.91798513786,4546.378880991939,4490.964025401154,4435.424921255233,4380.010065664448 -Coal-99%-CCS/Conservative,6156.764404113376,6101.101051412318,6045.437698711262,5989.774346010205,5934.1109933091475,5878.447640608089,5822.908536462169,5767.245183761112,5711.581831060053,5655.918478358997,5600.25512565794,5544.591772956882,5488.928420255825,5433.265067554767,5377.60171485371,5322.062610707789,5266.399258006732,5210.735905305674,5155.072552604617,5099.40919990356,5043.745847202503,4988.082494501445,4932.419141800388,4876.75578909933,4821.092436398273,4765.553332252352,4709.889979551294,4654.226626850237,4598.56327414918 -Coal-IGCC/Advanced,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Moderate,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Conservative,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC-90%-CCS/Advanced,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Moderate,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Conservative,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 +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 0c93941..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,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,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,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,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,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,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,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,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,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,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-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_hr.csv b/tests/data/Coal_FE/Market/30/df_hr.csv index 8fd950f..785fbeb 100644 --- a/tests/data/Coal_FE/Market/30/df_hr.csv +++ b/tests/data/Coal_FE/Market/30/df_hr.csv @@ -1,12 +1,12 @@ tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/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,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/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,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/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 diff --git a/tests/data/Coal_FE/Market/30/df_occ.csv b/tests/data/Coal_FE/Market/30/df_occ.csv index d681c17..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +Coal-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 1f644e3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +Coal-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 246c6eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3673.657029714647,3663.592896748608,3653.5287637825686,3643.340382261393,3633.2762492953534,3623.212116329314,3613.1479833632748,3603.0838503972354,3592.8954688760596,3582.8313359100202,3572.767202943981,3562.7030699779416,3552.6389370119023,3542.4505554907264,3507.7852086077014,3473.1198617246773,3438.454514841653,3403.7891679586282,3368.9995725204676,3334.3342256374426,3299.668878754418,3265.003531871394,3230.3381849883694,3195.5485895502084,3160.883242667184,3126.2178957841593,3091.5525489011347,3056.8872020181107,3022.0976065799496 -Coal-new/Moderate,3673.657029714647,3654.398503668522,3635.0157290672614,3615.6329544660002,3596.3744284198756,3576.991653818615,3557.73312777249,3538.350353171229,3519.0918271251044,3499.7090525238427,3480.450526477718,3461.0677518764574,3441.8092258303323,3422.4264512290715,3390.8673182244543,3359.1839366647005,3327.5005551049467,3295.9414221003294,3264.2580405405756,3232.698907535959,3201.0155259762055,3169.456392971588,3137.7730114118344,3106.2138784072167,3074.5304968474634,3042.9713638428457,3011.2879822830923,2979.7288492784746,2948.0454677187213 -Coal-new/Conservative,3673.657029714647,3645.0798620333007,3616.5026943519542,3587.9255266706077,3559.472607544398,3530.8954398630517,3502.318272181705,3473.741104500359,3445.1639368190126,3416.586769137666,3388.0096014563196,3359.5566823301097,3330.979514648763,3302.4023469674166,3273.8251792860706,3245.248011604724,3216.6708439233776,3188.093676242031,3159.516508560685,3131.0635894344746,3102.486421753128,3073.909254071782,3045.3320863904355,3016.754918709089,2988.1777510277425,2959.6005833463964,2931.147664220186,2902.5704965388395,2873.993328857493 -Coal-95%-CCS/Advanced,6020.339490573731,5935.726224525919,5851.112958478106,5766.3754438751575,5681.762177827344,5597.148911779533,5512.411397176584,5427.79813112877,5343.184865080958,5258.447350478009,5173.834084430197,5089.220818382384,5004.607552334572,4919.870037731623,4865.449170581928,4810.904054877097,4756.358939172266,4701.938072022573,4647.392956317742,4592.847840612911,4538.426973463216,4483.881857758386,4429.460990608692,4374.915874903861,4320.37075919903,4265.949892049335,4211.404776344504,4156.859660639674,4102.43879348998 -Coal-95%-CCS/Moderate,6020.339490573731,5950.884548252546,5881.3053573762245,5811.85041505504,5742.271224178718,5672.816281857532,5603.23709098121,5533.782148660025,5464.202957783704,5394.748015462517,5325.168824586196,5255.713882265011,5186.134691388689,5116.679749067504,5062.1346333626725,5007.713766212979,4953.2928990632845,4898.87203191359,4844.451164763896,4789.906049059065,4735.48518190937,4681.064314759676,4626.643447609981,4572.222580460287,4517.801713310592,4463.256597605761,4408.835730456068,4354.414863306372,4299.993996156679 -Coal-95%-CCS/Conservative,6020.339490573731,5966.0428719791735,5911.622004829478,5857.201137679785,5802.78027053009,5748.483651935532,5694.062784785838,5639.641917636143,5585.221050486448,5530.92443189189,5476.5035647421955,5422.082697592501,5367.786078997943,5313.365211848249,5258.944344698555,5204.52347754886,5150.226858954302,5095.805991804607,5041.385124654913,4987.088506060355,4932.667638910661,4878.246771760966,4823.825904611272,4769.529286016713,4715.108418867019,4660.687551717324,4606.26668456763,4551.9700659730715,4497.549198823378 -Coal-99%-CCS/Advanced,6156.764404113376,6067.056947304976,5977.473739051711,5887.766282243311,5798.058825434911,5708.475617181646,5618.768160373246,5529.060703564846,5439.477495311581,5349.770038503181,5260.062581694781,5170.479373441516,5080.771916633116,4991.064459824716,4935.773852789068,4880.483245753419,4825.192638717771,4769.9020316821225,4714.611424646474,4659.196569055689,4603.9059620200405,4548.615354984392,4493.324747948744,4438.034140913095,4382.619285322311,4327.328678286663,4272.038071251014,4216.747464215366,4161.456857179717 -Coal-99%-CCS/Moderate,6156.764404113376,6084.078999358648,6011.393594603918,5938.832438404326,5866.147033649598,5793.461628894868,5720.77622414014,5648.090819385411,5575.529663185817,5502.844258431089,5430.15885367636,5357.473448921631,5284.912292722039,5212.22688796731,5156.687783821389,5101.272928230604,5045.733824084683,4990.318968493899,4934.779864347977,4879.365008757192,4823.825904611272,4768.411049020487,4712.871944874566,4657.457089283781,4601.91798513786,4546.378880991939,4490.964025401154,4435.424921255233,4380.010065664448 -Coal-99%-CCS/Conservative,6156.764404113376,6101.101051412318,6045.437698711262,5989.774346010205,5934.1109933091475,5878.447640608089,5822.908536462169,5767.245183761112,5711.581831060053,5655.918478358997,5600.25512565794,5544.591772956882,5488.928420255825,5433.265067554767,5377.60171485371,5322.062610707789,5266.399258006732,5210.735905305674,5155.072552604617,5099.40919990356,5043.745847202503,4988.082494501445,4932.419141800388,4876.75578909933,4821.092436398273,4765.553332252352,4709.889979551294,4654.226626850237,4598.56327414918 -Coal-IGCC/Advanced,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Moderate,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Conservative,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC-90%-CCS/Advanced,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Moderate,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Conservative,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 +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 0c93941..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,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,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,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,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,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,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,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,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,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,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-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_hr.csv b/tests/data/Coal_FE/Market/TechLife/df_hr.csv index 8fd950f..785fbeb 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_hr.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_hr.csv @@ -1,12 +1,12 @@ tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/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,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/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,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/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 diff --git a/tests/data/Coal_FE/Market/TechLife/df_occ.csv b/tests/data/Coal_FE/Market/TechLife/df_occ.csv index d681c17..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +Coal-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 1f644e3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +Coal-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 56a7696..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 de8f9eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -WACC Real - Advanced,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC 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 7e11a5c..35a5266 100644 --- a/tests/data/Coal_FE/Market/df_wacc.csv +++ b/tests/data/Coal_FE/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.05120770750633641,0.05308783109382253 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 +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,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -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 -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 -WACC Real - Advanced,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC 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 246c6eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3673.657029714647,3663.592896748608,3653.5287637825686,3643.340382261393,3633.2762492953534,3623.212116329314,3613.1479833632748,3603.0838503972354,3592.8954688760596,3582.8313359100202,3572.767202943981,3562.7030699779416,3552.6389370119023,3542.4505554907264,3507.7852086077014,3473.1198617246773,3438.454514841653,3403.7891679586282,3368.9995725204676,3334.3342256374426,3299.668878754418,3265.003531871394,3230.3381849883694,3195.5485895502084,3160.883242667184,3126.2178957841593,3091.5525489011347,3056.8872020181107,3022.0976065799496 -Coal-new/Moderate,3673.657029714647,3654.398503668522,3635.0157290672614,3615.6329544660002,3596.3744284198756,3576.991653818615,3557.73312777249,3538.350353171229,3519.0918271251044,3499.7090525238427,3480.450526477718,3461.0677518764574,3441.8092258303323,3422.4264512290715,3390.8673182244543,3359.1839366647005,3327.5005551049467,3295.9414221003294,3264.2580405405756,3232.698907535959,3201.0155259762055,3169.456392971588,3137.7730114118344,3106.2138784072167,3074.5304968474634,3042.9713638428457,3011.2879822830923,2979.7288492784746,2948.0454677187213 -Coal-new/Conservative,3673.657029714647,3645.0798620333007,3616.5026943519542,3587.9255266706077,3559.472607544398,3530.8954398630517,3502.318272181705,3473.741104500359,3445.1639368190126,3416.586769137666,3388.0096014563196,3359.5566823301097,3330.979514648763,3302.4023469674166,3273.8251792860706,3245.248011604724,3216.6708439233776,3188.093676242031,3159.516508560685,3131.0635894344746,3102.486421753128,3073.909254071782,3045.3320863904355,3016.754918709089,2988.1777510277425,2959.6005833463964,2931.147664220186,2902.5704965388395,2873.993328857493 -Coal-95%-CCS/Advanced,6020.339490573731,5935.726224525919,5851.112958478106,5766.3754438751575,5681.762177827344,5597.148911779533,5512.411397176584,5427.79813112877,5343.184865080958,5258.447350478009,5173.834084430197,5089.220818382384,5004.607552334572,4919.870037731623,4865.449170581928,4810.904054877097,4756.358939172266,4701.938072022573,4647.392956317742,4592.847840612911,4538.426973463216,4483.881857758386,4429.460990608692,4374.915874903861,4320.37075919903,4265.949892049335,4211.404776344504,4156.859660639674,4102.43879348998 -Coal-95%-CCS/Moderate,6020.339490573731,5950.884548252546,5881.3053573762245,5811.85041505504,5742.271224178718,5672.816281857532,5603.23709098121,5533.782148660025,5464.202957783704,5394.748015462517,5325.168824586196,5255.713882265011,5186.134691388689,5116.679749067504,5062.1346333626725,5007.713766212979,4953.2928990632845,4898.87203191359,4844.451164763896,4789.906049059065,4735.48518190937,4681.064314759676,4626.643447609981,4572.222580460287,4517.801713310592,4463.256597605761,4408.835730456068,4354.414863306372,4299.993996156679 -Coal-95%-CCS/Conservative,6020.339490573731,5966.0428719791735,5911.622004829478,5857.201137679785,5802.78027053009,5748.483651935532,5694.062784785838,5639.641917636143,5585.221050486448,5530.92443189189,5476.5035647421955,5422.082697592501,5367.786078997943,5313.365211848249,5258.944344698555,5204.52347754886,5150.226858954302,5095.805991804607,5041.385124654913,4987.088506060355,4932.667638910661,4878.246771760966,4823.825904611272,4769.529286016713,4715.108418867019,4660.687551717324,4606.26668456763,4551.9700659730715,4497.549198823378 -Coal-99%-CCS/Advanced,6156.764404113376,6067.056947304976,5977.473739051711,5887.766282243311,5798.058825434911,5708.475617181646,5618.768160373246,5529.060703564846,5439.477495311581,5349.770038503181,5260.062581694781,5170.479373441516,5080.771916633116,4991.064459824716,4935.773852789068,4880.483245753419,4825.192638717771,4769.9020316821225,4714.611424646474,4659.196569055689,4603.9059620200405,4548.615354984392,4493.324747948744,4438.034140913095,4382.619285322311,4327.328678286663,4272.038071251014,4216.747464215366,4161.456857179717 -Coal-99%-CCS/Moderate,6156.764404113376,6084.078999358648,6011.393594603918,5938.832438404326,5866.147033649598,5793.461628894868,5720.77622414014,5648.090819385411,5575.529663185817,5502.844258431089,5430.15885367636,5357.473448921631,5284.912292722039,5212.22688796731,5156.687783821389,5101.272928230604,5045.733824084683,4990.318968493899,4934.779864347977,4879.365008757192,4823.825904611272,4768.411049020487,4712.871944874566,4657.457089283781,4601.91798513786,4546.378880991939,4490.964025401154,4435.424921255233,4380.010065664448 -Coal-99%-CCS/Conservative,6156.764404113376,6101.101051412318,6045.437698711262,5989.774346010205,5934.1109933091475,5878.447640608089,5822.908536462169,5767.245183761112,5711.581831060053,5655.918478358997,5600.25512565794,5544.591772956882,5488.928420255825,5433.265067554767,5377.60171485371,5322.062610707789,5266.399258006732,5210.735905305674,5155.072552604617,5099.40919990356,5043.745847202503,4988.082494501445,4932.419141800388,4876.75578909933,4821.092436398273,4765.553332252352,4709.889979551294,4654.226626850237,4598.56327414918 -Coal-IGCC/Advanced,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Moderate,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Conservative,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC-90%-CCS/Advanced,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Moderate,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Conservative,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 +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 0c93941..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,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,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,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,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,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,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,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,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,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,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-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_hr.csv b/tests/data/Coal_FE/R&D/20/df_hr.csv index 8fd950f..785fbeb 100644 --- a/tests/data/Coal_FE/R&D/20/df_hr.csv +++ b/tests/data/Coal_FE/R&D/20/df_hr.csv @@ -1,12 +1,12 @@ tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/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,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/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,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/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 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 d681c17..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +Coal-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 1f644e3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +Coal-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 246c6eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3673.657029714647,3663.592896748608,3653.5287637825686,3643.340382261393,3633.2762492953534,3623.212116329314,3613.1479833632748,3603.0838503972354,3592.8954688760596,3582.8313359100202,3572.767202943981,3562.7030699779416,3552.6389370119023,3542.4505554907264,3507.7852086077014,3473.1198617246773,3438.454514841653,3403.7891679586282,3368.9995725204676,3334.3342256374426,3299.668878754418,3265.003531871394,3230.3381849883694,3195.5485895502084,3160.883242667184,3126.2178957841593,3091.5525489011347,3056.8872020181107,3022.0976065799496 -Coal-new/Moderate,3673.657029714647,3654.398503668522,3635.0157290672614,3615.6329544660002,3596.3744284198756,3576.991653818615,3557.73312777249,3538.350353171229,3519.0918271251044,3499.7090525238427,3480.450526477718,3461.0677518764574,3441.8092258303323,3422.4264512290715,3390.8673182244543,3359.1839366647005,3327.5005551049467,3295.9414221003294,3264.2580405405756,3232.698907535959,3201.0155259762055,3169.456392971588,3137.7730114118344,3106.2138784072167,3074.5304968474634,3042.9713638428457,3011.2879822830923,2979.7288492784746,2948.0454677187213 -Coal-new/Conservative,3673.657029714647,3645.0798620333007,3616.5026943519542,3587.9255266706077,3559.472607544398,3530.8954398630517,3502.318272181705,3473.741104500359,3445.1639368190126,3416.586769137666,3388.0096014563196,3359.5566823301097,3330.979514648763,3302.4023469674166,3273.8251792860706,3245.248011604724,3216.6708439233776,3188.093676242031,3159.516508560685,3131.0635894344746,3102.486421753128,3073.909254071782,3045.3320863904355,3016.754918709089,2988.1777510277425,2959.6005833463964,2931.147664220186,2902.5704965388395,2873.993328857493 -Coal-95%-CCS/Advanced,6020.339490573731,5935.726224525919,5851.112958478106,5766.3754438751575,5681.762177827344,5597.148911779533,5512.411397176584,5427.79813112877,5343.184865080958,5258.447350478009,5173.834084430197,5089.220818382384,5004.607552334572,4919.870037731623,4865.449170581928,4810.904054877097,4756.358939172266,4701.938072022573,4647.392956317742,4592.847840612911,4538.426973463216,4483.881857758386,4429.460990608692,4374.915874903861,4320.37075919903,4265.949892049335,4211.404776344504,4156.859660639674,4102.43879348998 -Coal-95%-CCS/Moderate,6020.339490573731,5950.884548252546,5881.3053573762245,5811.85041505504,5742.271224178718,5672.816281857532,5603.23709098121,5533.782148660025,5464.202957783704,5394.748015462517,5325.168824586196,5255.713882265011,5186.134691388689,5116.679749067504,5062.1346333626725,5007.713766212979,4953.2928990632845,4898.87203191359,4844.451164763896,4789.906049059065,4735.48518190937,4681.064314759676,4626.643447609981,4572.222580460287,4517.801713310592,4463.256597605761,4408.835730456068,4354.414863306372,4299.993996156679 -Coal-95%-CCS/Conservative,6020.339490573731,5966.0428719791735,5911.622004829478,5857.201137679785,5802.78027053009,5748.483651935532,5694.062784785838,5639.641917636143,5585.221050486448,5530.92443189189,5476.5035647421955,5422.082697592501,5367.786078997943,5313.365211848249,5258.944344698555,5204.52347754886,5150.226858954302,5095.805991804607,5041.385124654913,4987.088506060355,4932.667638910661,4878.246771760966,4823.825904611272,4769.529286016713,4715.108418867019,4660.687551717324,4606.26668456763,4551.9700659730715,4497.549198823378 -Coal-99%-CCS/Advanced,6156.764404113376,6067.056947304976,5977.473739051711,5887.766282243311,5798.058825434911,5708.475617181646,5618.768160373246,5529.060703564846,5439.477495311581,5349.770038503181,5260.062581694781,5170.479373441516,5080.771916633116,4991.064459824716,4935.773852789068,4880.483245753419,4825.192638717771,4769.9020316821225,4714.611424646474,4659.196569055689,4603.9059620200405,4548.615354984392,4493.324747948744,4438.034140913095,4382.619285322311,4327.328678286663,4272.038071251014,4216.747464215366,4161.456857179717 -Coal-99%-CCS/Moderate,6156.764404113376,6084.078999358648,6011.393594603918,5938.832438404326,5866.147033649598,5793.461628894868,5720.77622414014,5648.090819385411,5575.529663185817,5502.844258431089,5430.15885367636,5357.473448921631,5284.912292722039,5212.22688796731,5156.687783821389,5101.272928230604,5045.733824084683,4990.318968493899,4934.779864347977,4879.365008757192,4823.825904611272,4768.411049020487,4712.871944874566,4657.457089283781,4601.91798513786,4546.378880991939,4490.964025401154,4435.424921255233,4380.010065664448 -Coal-99%-CCS/Conservative,6156.764404113376,6101.101051412318,6045.437698711262,5989.774346010205,5934.1109933091475,5878.447640608089,5822.908536462169,5767.245183761112,5711.581831060053,5655.918478358997,5600.25512565794,5544.591772956882,5488.928420255825,5433.265067554767,5377.60171485371,5322.062610707789,5266.399258006732,5210.735905305674,5155.072552604617,5099.40919990356,5043.745847202503,4988.082494501445,4932.419141800388,4876.75578909933,4821.092436398273,4765.553332252352,4709.889979551294,4654.226626850237,4598.56327414918 -Coal-IGCC/Advanced,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Moderate,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Conservative,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC-90%-CCS/Advanced,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Moderate,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Conservative,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 +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 0c93941..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,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,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,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,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,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,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,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,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,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,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-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_hr.csv b/tests/data/Coal_FE/R&D/30/df_hr.csv index 8fd950f..785fbeb 100644 --- a/tests/data/Coal_FE/R&D/30/df_hr.csv +++ b/tests/data/Coal_FE/R&D/30/df_hr.csv @@ -1,12 +1,12 @@ tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/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,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/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,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/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 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 d681c17..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +Coal-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 1f644e3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +Coal-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 246c6eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3673.657029714647,3663.592896748608,3653.5287637825686,3643.340382261393,3633.2762492953534,3623.212116329314,3613.1479833632748,3603.0838503972354,3592.8954688760596,3582.8313359100202,3572.767202943981,3562.7030699779416,3552.6389370119023,3542.4505554907264,3507.7852086077014,3473.1198617246773,3438.454514841653,3403.7891679586282,3368.9995725204676,3334.3342256374426,3299.668878754418,3265.003531871394,3230.3381849883694,3195.5485895502084,3160.883242667184,3126.2178957841593,3091.5525489011347,3056.8872020181107,3022.0976065799496 -Coal-new/Moderate,3673.657029714647,3654.398503668522,3635.0157290672614,3615.6329544660002,3596.3744284198756,3576.991653818615,3557.73312777249,3538.350353171229,3519.0918271251044,3499.7090525238427,3480.450526477718,3461.0677518764574,3441.8092258303323,3422.4264512290715,3390.8673182244543,3359.1839366647005,3327.5005551049467,3295.9414221003294,3264.2580405405756,3232.698907535959,3201.0155259762055,3169.456392971588,3137.7730114118344,3106.2138784072167,3074.5304968474634,3042.9713638428457,3011.2879822830923,2979.7288492784746,2948.0454677187213 -Coal-new/Conservative,3673.657029714647,3645.0798620333007,3616.5026943519542,3587.9255266706077,3559.472607544398,3530.8954398630517,3502.318272181705,3473.741104500359,3445.1639368190126,3416.586769137666,3388.0096014563196,3359.5566823301097,3330.979514648763,3302.4023469674166,3273.8251792860706,3245.248011604724,3216.6708439233776,3188.093676242031,3159.516508560685,3131.0635894344746,3102.486421753128,3073.909254071782,3045.3320863904355,3016.754918709089,2988.1777510277425,2959.6005833463964,2931.147664220186,2902.5704965388395,2873.993328857493 -Coal-95%-CCS/Advanced,6020.339490573731,5935.726224525919,5851.112958478106,5766.3754438751575,5681.762177827344,5597.148911779533,5512.411397176584,5427.79813112877,5343.184865080958,5258.447350478009,5173.834084430197,5089.220818382384,5004.607552334572,4919.870037731623,4865.449170581928,4810.904054877097,4756.358939172266,4701.938072022573,4647.392956317742,4592.847840612911,4538.426973463216,4483.881857758386,4429.460990608692,4374.915874903861,4320.37075919903,4265.949892049335,4211.404776344504,4156.859660639674,4102.43879348998 -Coal-95%-CCS/Moderate,6020.339490573731,5950.884548252546,5881.3053573762245,5811.85041505504,5742.271224178718,5672.816281857532,5603.23709098121,5533.782148660025,5464.202957783704,5394.748015462517,5325.168824586196,5255.713882265011,5186.134691388689,5116.679749067504,5062.1346333626725,5007.713766212979,4953.2928990632845,4898.87203191359,4844.451164763896,4789.906049059065,4735.48518190937,4681.064314759676,4626.643447609981,4572.222580460287,4517.801713310592,4463.256597605761,4408.835730456068,4354.414863306372,4299.993996156679 -Coal-95%-CCS/Conservative,6020.339490573731,5966.0428719791735,5911.622004829478,5857.201137679785,5802.78027053009,5748.483651935532,5694.062784785838,5639.641917636143,5585.221050486448,5530.92443189189,5476.5035647421955,5422.082697592501,5367.786078997943,5313.365211848249,5258.944344698555,5204.52347754886,5150.226858954302,5095.805991804607,5041.385124654913,4987.088506060355,4932.667638910661,4878.246771760966,4823.825904611272,4769.529286016713,4715.108418867019,4660.687551717324,4606.26668456763,4551.9700659730715,4497.549198823378 -Coal-99%-CCS/Advanced,6156.764404113376,6067.056947304976,5977.473739051711,5887.766282243311,5798.058825434911,5708.475617181646,5618.768160373246,5529.060703564846,5439.477495311581,5349.770038503181,5260.062581694781,5170.479373441516,5080.771916633116,4991.064459824716,4935.773852789068,4880.483245753419,4825.192638717771,4769.9020316821225,4714.611424646474,4659.196569055689,4603.9059620200405,4548.615354984392,4493.324747948744,4438.034140913095,4382.619285322311,4327.328678286663,4272.038071251014,4216.747464215366,4161.456857179717 -Coal-99%-CCS/Moderate,6156.764404113376,6084.078999358648,6011.393594603918,5938.832438404326,5866.147033649598,5793.461628894868,5720.77622414014,5648.090819385411,5575.529663185817,5502.844258431089,5430.15885367636,5357.473448921631,5284.912292722039,5212.22688796731,5156.687783821389,5101.272928230604,5045.733824084683,4990.318968493899,4934.779864347977,4879.365008757192,4823.825904611272,4768.411049020487,4712.871944874566,4657.457089283781,4601.91798513786,4546.378880991939,4490.964025401154,4435.424921255233,4380.010065664448 -Coal-99%-CCS/Conservative,6156.764404113376,6101.101051412318,6045.437698711262,5989.774346010205,5934.1109933091475,5878.447640608089,5822.908536462169,5767.245183761112,5711.581831060053,5655.918478358997,5600.25512565794,5544.591772956882,5488.928420255825,5433.265067554767,5377.60171485371,5322.062610707789,5266.399258006732,5210.735905305674,5155.072552604617,5099.40919990356,5043.745847202503,4988.082494501445,4932.419141800388,4876.75578909933,4821.092436398273,4765.553332252352,4709.889979551294,4654.226626850237,4598.56327414918 -Coal-IGCC/Advanced,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Moderate,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC/Conservative,6339.658277273993,6327.3576703155,6315.181311912144,6302.880704953652,6290.704346550296,6278.403739591803,6266.227381188447,6253.9267742299535,6241.626167271462,6229.449808868105,6217.149201909613,6204.972843506256,6192.672236547764,6180.4958781444075,6168.195271185915,6156.018912782559,6143.718305824066,6131.541947420709,6119.2413404622175,6107.064982058861,6094.764375100369,6082.588016697012,6070.28740973852,6058.111051335163,6045.81044437667,6033.6340859733145,6021.333479014822,6009.157120611465,5996.856513652973 -Coal-IGCC-90%-CCS/Advanced,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Moderate,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 -Coal-IGCC-90%-CCS/Conservative,9023.427068217828,9005.162530612793,8987.022241562896,8968.757703957861,8950.617414907963,8932.35287730293,8914.21258825303,8895.948050647996,8877.807761598098,8859.543223993063,8841.402934943166,8823.13839733813,8804.873859733098,8786.733570683198,8768.469033078163,8750.328744028267,8732.06420642323,8713.923917373333,8695.6593797683,8677.5190907184,8659.254553113367,8641.114264063468,8622.849726458435,8604.709437408535,8586.4448998035,8568.304610753603,8550.040073148568,8531.775535543535,8513.635246493637 +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 0c93941..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,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,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,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,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,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,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,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,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,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,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-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_hr.csv b/tests/data/Coal_FE/R&D/TechLife/df_hr.csv index 8fd950f..785fbeb 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_hr.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_hr.csv @@ -1,12 +1,12 @@ tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/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,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/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,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/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 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 d681c17..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +Coal-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 1f644e3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +Coal-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 56a7696..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 692db34..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 00f89ce..ba748ee 100644 --- a/tests/data/Coal_FE/R&D/df_wacc.csv +++ b/tests/data/Coal_FE/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 +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,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -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 -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 -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 -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 -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 +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 3ada37b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +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 1a4d167..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/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,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/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 db56e83..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/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,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/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 67d9bb2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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,-0.194,-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,-0.236,-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/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,-0.203,-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,-0.248,-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/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 9b413fa..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +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 c77ea88..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +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 3ada37b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +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 1a4d167..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/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,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/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 db56e83..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/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,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/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 67d9bb2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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,-0.194,-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,-0.236,-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/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,-0.203,-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,-0.248,-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/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 9b413fa..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +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 c77ea88..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +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 3ada37b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +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 1a4d167..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/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,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/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 db56e83..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/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,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/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 67d9bb2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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,-0.194,-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,-0.236,-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/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,-0.203,-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,-0.248,-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/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 9b413fa..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +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 c77ea88..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +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 3ada37b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +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 1a4d167..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/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,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/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 db56e83..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/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,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/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 67d9bb2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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,-0.194,-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,-0.236,-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/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,-0.203,-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,-0.248,-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/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 9b413fa..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +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 c77ea88..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +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 3ada37b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +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 1a4d167..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/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,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/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 db56e83..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/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,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/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 67d9bb2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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,-0.194,-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,-0.236,-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/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,-0.203,-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,-0.248,-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/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 9b413fa..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +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 c77ea88..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +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 3ada37b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +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 1a4d167..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/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,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/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 db56e83..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/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,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/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 67d9bb2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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,-0.194,-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,-0.236,-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/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,-0.203,-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,-0.248,-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/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 9b413fa..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +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 c77ea88..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +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 index 3fec2c6..06d3842 100644 --- a/tests/data/Commercial_Battery_Storage/Market/20/df_capex.csv +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_capex.csv @@ -1,16 +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,1706.3931034696138,1227.575502489093,1158.6657859777124,1099.7121452038948,1060.08942013913,1020.4666950743654,980.8439700096003,941.221244944836,901.5985198800705,884.6438784454667,867.6892370108621,850.7345955762588,833.7799541416547,816.8253127070506,799.8706712724468,782.916029837843,765.9613884032393,749.0067469686355,732.0521055340317,715.0974640994276,698.1428226648237,681.1881812302198,664.2335397956159,647.2788983610117,630.324256926408,613.3696154918039,596.4149740572003,579.4603326225964,562.5056911879922 -Commercial Battery Storage 1Hr/Moderate,1706.3931034696138,1588.519903346223,1485.3437887306102,1423.292961998653,1377.5137263438257,1332.919010674085,1291.246150804335,1253.4304376869973,1216.7095493429877,1201.500679976201,1186.2918106094132,1171.0829412426265,1155.8740718758393,1140.6652025090514,1125.456333142264,1110.2474637754772,1095.0385944086893,1079.8297250419025,1064.6208556751155,1049.4119863083274,1034.2031169415404,1018.9942475747533,1003.7853782079661,988.5765088411794,973.3676394743918,958.1587701076044,942.949900740817,927.741031374029,912.5321620072413 -Commercial Battery Storage 1Hr/Conservative,1706.3931034696138,1769.592848042562,1782.232796957152,1756.952899127972,1691.2251647721066,1625.4974304162395,1559.769696060372,1494.0419617045065,1428.3142273486399,1424.235533619264,1420.156839889889,1416.0781461605136,1411.9994524311376,1407.9207587017622,1403.8420649723867,1399.7633712430106,1395.6846775136344,1391.6059837842597,1387.527290054884,1383.448596325508,1379.3699025961325,1375.2912088667574,1371.2125151373816,1367.133821408006,1363.055127678631,1358.9764339492544,1354.8977402198796,1350.819046490504,1346.7403527611266 -Commercial Battery Storage 2Hr/Advanced,1991.491126672107,1432.6744028420267,1352.2514987088182,1283.4480956433981,1237.2053481659252,1190.9626006884516,1144.7198532109778,1098.477105733505,1052.2343582560309,1032.4469963027586,1012.6596343494856,992.8722723962137,973.0849104429412,953.2975484896687,933.5101865363966,913.7228245831244,893.9354626298522,874.1481006765799,854.3607387233078,834.5733767700353,814.7860148167629,794.9986528634906,775.2112909102183,755.4239289569458,735.6365670036736,715.8492050504012,696.0618430971292,676.2744811438566,656.487119190584 -Commercial Battery Storage 2Hr/Moderate,1991.491126672107,1848.7433885035437,1721.7323159316693,1648.4144630389767,1590.3007274222998,1534.4541080751753,1482.4336471544484,1435.2680955002697,1389.9553914600137,1372.580949066764,1355.2065066735133,1337.8320642802641,1320.457621887014,1303.083179493763,1285.708737100513,1268.3342947072633,1250.959852314013,1233.5854099207631,1216.2109675275133,1198.8365251342623,1181.4620827410124,1164.0876403477625,1146.7131979545127,1129.3387555612628,1111.9643131680125,1094.5898707747624,1077.2154283815123,1059.8409859882615,1042.4665435950108 -Commercial Battery Storage 2Hr/Conservative,1991.491126672107,2065.250057289592,2080.0018434130893,2050.498271166094,1973.788983323911,1897.0796954817254,1820.37040763954,1743.6611197973564,1666.9518319551714,1662.191684745276,1657.4315375353822,1652.6713903254872,1647.911243115592,1643.1510959056977,1638.390948695803,1633.6308014859073,1628.8706542760121,1624.110507066118,1619.350359856223,1614.5902126463282,1609.8300654364334,1605.069918226539,1600.3097710166435,1595.5496238067492,1590.7894765968547,1586.029329386959,1581.2691821770647,1576.50903496717,1571.7488877572732 -Commercial Battery Storage 4Hr/Advanced,2561.6871730770936,1842.8722035478943,1739.4229241710298,1650.9199965224054,1591.4372042195148,1531.9544119166237,1472.4716196137329,1412.9888273108427,1353.5060350079514,1328.0532320173425,1302.6004290267324,1277.1476260361237,1251.6948230455146,1226.242020054905,1200.789217064296,1175.3364140736871,1149.883611083078,1124.4308080924686,1098.9780051018597,1073.5252021112503,1048.0723991206414,1022.6195961300324,997.1667931394231,971.7139901488138,946.2611871582048,920.8083841675956,895.3555811769864,869.9027781863774,844.4499751957676 -Commercial Battery Storage 4Hr/Moderate,2561.6871730770936,2369.1903588181854,2194.509370333787,2098.6574651196247,2015.8747295792489,1937.5243028773561,1864.8086398546761,1798.9434111268147,1736.4470756940655,1714.7414872478903,1693.035898801714,1671.3303103555386,1649.6247219093634,1627.9191334631867,1606.2135450170108,1584.5079565708359,1562.8023681246596,1541.0967796784844,1519.3911912323085,1497.6856027861322,1475.9800143399568,1454.274425893781,1432.5688374476058,1410.86324900143,1389.157660555254,1367.4520721090782,1345.7464836629026,1324.0408952167263,1302.3353067705498 -Commercial Battery Storage 4Hr/Conservative,2561.6871730770936,2656.564475783652,2675.539936324964,2637.58901524234,2538.9166204275193,2440.2442256126983,2341.5718307978764,2242.899435983056,2144.227041168234,2138.1039869973,2131.980932826368,2125.857878655435,2119.7348244845007,2113.6117703135674,2107.488716142635,2101.365661971701,2095.2426078007675,2089.1195536298346,2082.996499458901,2076.8734452879676,2070.7503911170347,2064.627336946102,2058.504282775168,2052.3812286042353,2046.2581744333022,2040.1351202623682,2034.0120660914354,2027.8890119205018,2021.7659577495667 -Commercial Battery Storage 6Hr/Advanced,3131.8832194820807,2253.0700042537624,2126.5943496332416,2018.391897401413,1945.6690602731048,1872.9462231447967,1800.2233860164883,1727.5005488881802,1654.7777117598716,1623.659467731926,1592.541223703979,1561.4229796760337,1530.3047356480874,1499.1864916201412,1468.0682475921956,1436.9500035642495,1405.8317595363035,1374.7135155083577,1343.5952714804116,1312.477027452466,1281.35878342452,1250.2405393965737,1219.1222953686276,1188.0040513406818,1156.8858073127358,1125.76756328479,1094.649319256844,1063.5310752288979,1032.4128312009511 -Commercial Battery Storage 6Hr/Moderate,3131.8832194820807,2889.637329132827,2667.2864247359057,2548.9004672002725,2441.4487317361977,2340.5944976795363,2247.183632554904,2162.61872675336,2082.9387599281176,2056.9020254290167,2030.8652909299144,2004.8285564308135,1978.7918219317125,1952.75508743261,1926.7183529335089,1900.681618434408,1874.6448839353066,1848.6081494362054,1822.571414937104,1796.534680438002,1770.4979459389006,1744.4612114397996,1718.4244769406987,1692.387742441597,1666.3510079424957,1640.314273443394,1614.277538944293,1588.2408044451909,1562.2040699460886 -Commercial Battery Storage 6Hr/Conservative,3131.8832194820807,3247.8788942777123,3271.0780292368386,3224.679759318585,3104.044257531129,2983.408755743671,2862.773253956212,2742.137752168755,2621.502250381297,2614.016289249325,2606.5303281173537,2599.044366985382,2591.55840585341,2584.0724447214384,2576.586483589467,2569.100522457494,2561.614561325523,2554.1286001935514,2546.6426390615793,2539.1566779296077,2531.670716797636,2524.1847556656644,2516.6987945336923,2509.2128334017216,2501.7268722697495,2494.2409111377774,2486.7549500058058,2479.268988873834,2471.78302774186 -Commercial Battery Storage 8Hr/Advanced,3702.0792658870673,2663.26780495963,2513.765775095453,2385.86379828042,2299.9009163266946,2213.9380343729686,2127.9751524192434,2042.0122704655175,1956.0493885117921,1919.2657034465099,1882.4820183812258,1845.6983333159433,1808.9146482506605,1772.1309631853776,1735.347278120095,1698.5635930548124,1661.7799079895294,1624.9962229242467,1588.2125378589637,1551.4288527936812,1514.6451677283983,1477.8614826631158,1441.0777975978324,1404.29411253255,1367.510427467267,1330.7267424019842,1293.9430573367015,1257.1593722714183,1220.375687206135 -Commercial Battery Storage 8Hr/Moderate,3702.0792658870673,3410.084299447468,3140.063479138023,2999.1434692809203,2867.022733893147,2743.664692481717,2629.558625255131,2526.2940423799046,2429.4304441621694,2399.0625636101427,2368.694683058115,2338.3268025060884,2307.9589219540617,2277.5910414020336,2247.223160850007,2216.8552802979807,2186.4873997459536,2156.119519193927,2125.7516386418997,2095.383758089872,2065.015877537845,2034.6479969858178,2004.2801164337916,1973.9122358817642,1943.544355329737,1913.1764747777106,1882.8085942256835,1852.4407136736554,1822.0728331216271 -Commercial Battery Storage 8Hr/Conservative,3702.0792658870673,3839.1933127717725,3866.616122148713,3811.7705033948305,3669.1718946347373,3526.5732858746433,3383.9746771145483,3241.376068354454,3098.77745959436,3089.9285915013493,3081.0797234083398,3072.2308553153293,3063.3819872223185,3054.5331191293085,3045.6842510362994,3036.835382943288,3027.9865148502777,3019.137646757268,3010.2887786642573,3001.4399105712473,2992.591042478238,2983.7421743852274,2974.8933062922174,2966.044438199207,2957.1955701061975,2948.346702013186,2939.4978339201766,2930.6489658271657,2921.800097734154 +Commercial Battery Storage 1Hr/Advanced,1708.6543909919249,1229.202267834563,1160.201233161033,1101.1694678729955,1061.4942353446183,1021.8190028162413,982.1437702878638,942.4685377594872,902.7933052311091,885.8161957502836,868.8390862694572,851.8619767886321,834.8848673078062,817.9077578269802,800.9306483461546,783.953538865329,766.9764293845036,749.9993199036779,733.0222104228524,716.0451009420265,699.0679914612008,682.090881980375,665.1137724995492,648.1366630187232,631.1595535378978,614.1824440570718,597.2053345762464,580.2282250954207,563.2511156145947 +Commercial Battery Storage 1Hr/Moderate,1708.6543909919249,1590.624987004306,1487.3121448901431,1425.1790892978179,1379.3391876603653,1334.6853757167942,1292.9572915743656,1255.0914656195782,1218.3219152841134,1203.0928913430623,1187.8638674020106,1172.63484346096,1157.4058195199086,1142.1767955788566,1126.947771637805,1111.7187476967542,1096.4897237557022,1081.2606998146514,1066.0316758736005,1050.8026519325483,1035.573627991497,1020.3446040504459,1005.1155801093947,989.8865561683439,974.6575322272922,959.4285082862408,944.1994843451894,928.9704604041373,913.7414364630855 +Commercial Battery Storage 1Hr/Conservative,1708.6543909919249,1771.9378869545883,1784.5945861471214,1759.2811877620552,1693.466351960886,1627.651516159715,1561.8366803585438,1496.0218445573746,1430.207008756204,1426.1229100007417,1422.0388112452806,1417.954712489819,1413.8706137343568,1409.7865149788954,1405.7024162234334,1401.6183174679713,1397.5342187125088,1393.450119957048,1389.3660212015861,1385.2819224461239,1381.1978236906623,1377.1137249352007,1373.029626179739,1368.945527424277,1364.8614286688157,1360.777329913353,1356.693231157892,1352.6091324024303,1348.5250336469667 +Commercial Battery Storage 2Hr/Advanced,1994.1302219816112,1434.5729622912497,1354.043482885758,1285.1489025432334,1238.8448748439548,1192.5408471446756,1146.2368194453961,1099.9327917461178,1053.628764046838,1033.8151801669806,1014.0015962871227,994.1880124072657,974.3744285274082,954.5608446475507,934.7472607676935,914.9336768878362,895.120093007979,875.3065091281218,855.4929252482646,835.679341368407,815.8657574885497,796.0521736086923,776.2385897288349,756.4250058489774,736.6114219691202,716.7978380892628,696.9842542094057,677.1706703295481,657.3570864496904 +Commercial Battery Storage 2Hr/Moderate,1994.1302219816112,1851.1933165698713,1724.0139307570337,1650.5989181034563,1592.4081710027563,1536.487544521381,1484.3981468363497,1437.1700920735836,1391.7973402916673,1374.3998735380221,1357.0024067843756,1339.6049400307306,1322.207473277085,1304.8100065234382,1287.4125397697926,1270.0150730161472,1252.617606262501,1235.2201395088557,1217.82267275521,1200.4252060015635,1183.027739247918,1165.6302724942723,1148.2328057406269,1130.8353389869812,1113.4378722333354,1096.0404054796895,1078.6429387260437,1061.2454719723974,1043.8480052187508 +Commercial Battery Storage 2Hr/Conservative,1994.1302219816112,2067.986896869819,2082.75823184746,2053.2155618921765,1976.4046200084417,1899.5936781247049,1822.7827362409682,1745.9717943572332,1669.160852473497,1664.3943971851945,1659.6279418968936,1654.8614866085916,1650.095031320289,1645.3285760319875,1640.5621207436857,1635.795665455383,1631.0292101670807,1626.2627548787793,1621.496299590477,1616.7298443021753,1611.9633890138734,1607.1969337255719,1602.4304784372691,1597.6640231489675,1592.897567860666,1588.1311125723632,1583.3646572840619,1578.5982019957598,1573.831746707456 +Commercial Battery Storage 4Hr/Advanced,2565.0818839609838,1845.3143512046233,1741.7279823352078,1653.1077718837093,1593.5461538426268,1533.9845358015439,1474.422917760461,1414.8612997193786,1355.2996816782952,1329.8131490003748,1304.3266163224534,1278.8400836445333,1253.3535509666126,1227.8670182886915,1202.380485610771,1176.8939529328507,1151.40742025493,1125.9208875770094,1100.434354899089,1074.947822221168,1049.4612895432476,1023.974756865327,998.4882241874063,973.0016915094855,947.515158831565,922.0286261536444,896.5420934757237,871.0555607978032,845.5690281198819 +Commercial Battery Storage 4Hr/Moderate,2565.0818839609838,2372.3299757010022,2197.417502490815,2101.4385757147334,2018.5461376875394,1940.0918821305554,1867.2798573603184,1801.327344981595,1738.7481903067749,1717.0138379279408,1695.2794855491056,1673.5451331702714,1651.8107807914373,1630.0764284126017,1608.342076033767,1586.6077236549331,1564.873371276098,1543.139018897264,1521.4046665184292,1499.6703141395942,1477.9359617607597,1456.2016093819252,1434.467257003091,1412.7329046242564,1390.9985522454217,1369.264199866587,1347.5298474877525,1325.795495108917,1304.0611427300819 +Commercial Battery Storage 4Hr/Conservative,2565.0818839609838,2660.0849167002793,2679.085523248138,2641.084310152419,2542.281156103553,2443.4780020546855,2344.6748480058177,2245.871693956951,2147.068539908083,2140.9373715541,2134.806203200119,2128.6750348461364,2122.5438664921535,2116.4126981381714,2110.28152978419,2104.1503614302064,2098.019193076224,2091.8880247222423,2085.7568563682594,2079.6256880142773,2073.4945196602953,2067.3633513063132,2061.2321829523307,2055.1010145983487,2048.969846244366,2042.8386778903835,2036.7075095364014,2030.5763411824191,2024.4451728284348 +Commercial Battery Storage 6Hr/Advanced,3136.033545940357,2256.055740117997,2129.4124817846578,2021.0666412241858,1948.2474328412993,1875.4282244584126,1802.609016075526,1729.7898076926394,1656.9705993097525,1625.811117833769,1594.6516363577841,1563.4921548818006,1532.3326734058166,1501.1731919298325,1470.0137104538487,1438.8542289778648,1407.694747501881,1376.535266025897,1345.375784549913,1314.2163030739293,1283.0568215979456,1251.8973401219614,1220.7378586459774,1189.5783771699935,1158.4188956940097,1127.2594142180258,1096.0999327420418,1064.9404512660578,1033.7809697900732 +Commercial Battery Storage 6Hr/Moderate,3136.033545940357,2893.4666348321325,2670.821074224597,2552.2782333260106,2444.684104372322,2343.696219739729,2250.161567884287,2165.4845978896064,2085.699040321883,2059.6278023178597,2033.5565643138357,2007.4853263098128,1981.4140883057896,1955.3428503017649,1929.2716122977417,1903.2003742937188,1877.1291362896952,1851.057898285672,1824.9866602816487,1798.9154222776247,1772.844184273601,1746.772946269578,1720.701708265555,1694.6304702615314,1668.559232257508,1642.4879942534842,1616.416756249461,1590.345518245437,1564.2742802414125 +Commercial Battery Storage 6Hr/Conservative,3136.033545940357,3252.1829365307394,3275.412814648816,3228.9530584126624,3108.157692198665,2987.362325984666,2866.5669597706665,2745.771593556668,2624.976227342669,2617.480345923006,2609.984464503344,2602.4885830836815,2594.992701664018,2587.496820244356,2580.0009388246935,2572.5050574050297,2565.0091759853676,2557.513294565705,2550.017413146042,2542.5215317263796,2535.025650306717,2527.529768887054,2520.0338874673917,2512.5380060477296,2505.0421246280666,2497.5462432084037,2490.050361788741,2482.554480369078,2475.058598949414 +Commercial Battery Storage 8Hr/Advanced,3706.98520791973,2666.7971290313712,2517.0969812341077,2389.0255105646615,2302.9487118399716,2216.8719131152807,2130.7951143905907,2044.7183156659,1958.6415169412098,1921.809086667163,1884.9766563931148,1848.1442261190678,1811.3117958450207,1774.4793655709734,1737.6469352969264,1700.8145050228793,1663.982074748832,1627.149644474785,1590.3172142007375,1553.4847839266906,1516.6523536526431,1479.8199233785963,1442.9874931045488,1406.1550628305017,1369.3226325564544,1332.4902022824072,1295.65777200836,1258.8253417343126,1221.9929114602648 +Commercial Battery Storage 8Hr/Moderate,3706.98520791973,3414.603293963263,3144.2246459583776,3003.1178909372875,2870.8220710571054,2747.300557348903,2633.0432784082554,2529.6418507976173,2432.6498903369907,2402.241766707779,2371.8336430785657,2341.425519449354,2311.0173958201417,2280.6092721909286,2250.2011485617163,2219.793024932505,2189.3849013032927,2158.9767776740805,2128.5686540448683,2098.1605304156556,2067.752406786443,2037.3442831572306,2006.936159528019,1976.5280358988066,1946.1199122695941,1915.711788640382,1885.3036650111699,1854.8955413819567,1824.487417752743 +Commercial Battery Storage 8Hr/Conservative,3706.98520791973,3844.2809563612,3871.740106049494,3816.821806672905,3674.0342282937763,3531.2466499146462,3388.4590715355152,3245.6714931563856,3102.883914777255,3094.0233202919117,3085.162725806569,3076.302131321226,3067.4415368358823,3058.5809423505398,3049.7203478651977,3040.8597533798534,3031.9991588945104,3023.138564409168,3014.2779699238245,3005.4173754384815,2996.556780953139,2987.696186467796,2978.835591982453,2969.97499749711,2961.1144030117675,2952.2538085264237,2943.3932140410807,2934.5326195557373,2925.6720250703925 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv index 3fec2c6..06d3842 100644 --- a/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv @@ -1,16 +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,1706.3931034696138,1227.575502489093,1158.6657859777124,1099.7121452038948,1060.08942013913,1020.4666950743654,980.8439700096003,941.221244944836,901.5985198800705,884.6438784454667,867.6892370108621,850.7345955762588,833.7799541416547,816.8253127070506,799.8706712724468,782.916029837843,765.9613884032393,749.0067469686355,732.0521055340317,715.0974640994276,698.1428226648237,681.1881812302198,664.2335397956159,647.2788983610117,630.324256926408,613.3696154918039,596.4149740572003,579.4603326225964,562.5056911879922 -Commercial Battery Storage 1Hr/Moderate,1706.3931034696138,1588.519903346223,1485.3437887306102,1423.292961998653,1377.5137263438257,1332.919010674085,1291.246150804335,1253.4304376869973,1216.7095493429877,1201.500679976201,1186.2918106094132,1171.0829412426265,1155.8740718758393,1140.6652025090514,1125.456333142264,1110.2474637754772,1095.0385944086893,1079.8297250419025,1064.6208556751155,1049.4119863083274,1034.2031169415404,1018.9942475747533,1003.7853782079661,988.5765088411794,973.3676394743918,958.1587701076044,942.949900740817,927.741031374029,912.5321620072413 -Commercial Battery Storage 1Hr/Conservative,1706.3931034696138,1769.592848042562,1782.232796957152,1756.952899127972,1691.2251647721066,1625.4974304162395,1559.769696060372,1494.0419617045065,1428.3142273486399,1424.235533619264,1420.156839889889,1416.0781461605136,1411.9994524311376,1407.9207587017622,1403.8420649723867,1399.7633712430106,1395.6846775136344,1391.6059837842597,1387.527290054884,1383.448596325508,1379.3699025961325,1375.2912088667574,1371.2125151373816,1367.133821408006,1363.055127678631,1358.9764339492544,1354.8977402198796,1350.819046490504,1346.7403527611266 -Commercial Battery Storage 2Hr/Advanced,1991.491126672107,1432.6744028420267,1352.2514987088182,1283.4480956433981,1237.2053481659252,1190.9626006884516,1144.7198532109778,1098.477105733505,1052.2343582560309,1032.4469963027586,1012.6596343494856,992.8722723962137,973.0849104429412,953.2975484896687,933.5101865363966,913.7228245831244,893.9354626298522,874.1481006765799,854.3607387233078,834.5733767700353,814.7860148167629,794.9986528634906,775.2112909102183,755.4239289569458,735.6365670036736,715.8492050504012,696.0618430971292,676.2744811438566,656.487119190584 -Commercial Battery Storage 2Hr/Moderate,1991.491126672107,1848.7433885035437,1721.7323159316693,1648.4144630389767,1590.3007274222998,1534.4541080751753,1482.4336471544484,1435.2680955002697,1389.9553914600137,1372.580949066764,1355.2065066735133,1337.8320642802641,1320.457621887014,1303.083179493763,1285.708737100513,1268.3342947072633,1250.959852314013,1233.5854099207631,1216.2109675275133,1198.8365251342623,1181.4620827410124,1164.0876403477625,1146.7131979545127,1129.3387555612628,1111.9643131680125,1094.5898707747624,1077.2154283815123,1059.8409859882615,1042.4665435950108 -Commercial Battery Storage 2Hr/Conservative,1991.491126672107,2065.250057289592,2080.0018434130893,2050.498271166094,1973.788983323911,1897.0796954817254,1820.37040763954,1743.6611197973564,1666.9518319551714,1662.191684745276,1657.4315375353822,1652.6713903254872,1647.911243115592,1643.1510959056977,1638.390948695803,1633.6308014859073,1628.8706542760121,1624.110507066118,1619.350359856223,1614.5902126463282,1609.8300654364334,1605.069918226539,1600.3097710166435,1595.5496238067492,1590.7894765968547,1586.029329386959,1581.2691821770647,1576.50903496717,1571.7488877572732 -Commercial Battery Storage 4Hr/Advanced,2561.6871730770936,1842.8722035478943,1739.4229241710298,1650.9199965224054,1591.4372042195148,1531.9544119166237,1472.4716196137329,1412.9888273108427,1353.5060350079514,1328.0532320173425,1302.6004290267324,1277.1476260361237,1251.6948230455146,1226.242020054905,1200.789217064296,1175.3364140736871,1149.883611083078,1124.4308080924686,1098.9780051018597,1073.5252021112503,1048.0723991206414,1022.6195961300324,997.1667931394231,971.7139901488138,946.2611871582048,920.8083841675956,895.3555811769864,869.9027781863774,844.4499751957676 -Commercial Battery Storage 4Hr/Moderate,2561.6871730770936,2369.1903588181854,2194.509370333787,2098.6574651196247,2015.8747295792489,1937.5243028773561,1864.8086398546761,1798.9434111268147,1736.4470756940655,1714.7414872478903,1693.035898801714,1671.3303103555386,1649.6247219093634,1627.9191334631867,1606.2135450170108,1584.5079565708359,1562.8023681246596,1541.0967796784844,1519.3911912323085,1497.6856027861322,1475.9800143399568,1454.274425893781,1432.5688374476058,1410.86324900143,1389.157660555254,1367.4520721090782,1345.7464836629026,1324.0408952167263,1302.3353067705498 -Commercial Battery Storage 4Hr/Conservative,2561.6871730770936,2656.564475783652,2675.539936324964,2637.58901524234,2538.9166204275193,2440.2442256126983,2341.5718307978764,2242.899435983056,2144.227041168234,2138.1039869973,2131.980932826368,2125.857878655435,2119.7348244845007,2113.6117703135674,2107.488716142635,2101.365661971701,2095.2426078007675,2089.1195536298346,2082.996499458901,2076.8734452879676,2070.7503911170347,2064.627336946102,2058.504282775168,2052.3812286042353,2046.2581744333022,2040.1351202623682,2034.0120660914354,2027.8890119205018,2021.7659577495667 -Commercial Battery Storage 6Hr/Advanced,3131.8832194820807,2253.0700042537624,2126.5943496332416,2018.391897401413,1945.6690602731048,1872.9462231447967,1800.2233860164883,1727.5005488881802,1654.7777117598716,1623.659467731926,1592.541223703979,1561.4229796760337,1530.3047356480874,1499.1864916201412,1468.0682475921956,1436.9500035642495,1405.8317595363035,1374.7135155083577,1343.5952714804116,1312.477027452466,1281.35878342452,1250.2405393965737,1219.1222953686276,1188.0040513406818,1156.8858073127358,1125.76756328479,1094.649319256844,1063.5310752288979,1032.4128312009511 -Commercial Battery Storage 6Hr/Moderate,3131.8832194820807,2889.637329132827,2667.2864247359057,2548.9004672002725,2441.4487317361977,2340.5944976795363,2247.183632554904,2162.61872675336,2082.9387599281176,2056.9020254290167,2030.8652909299144,2004.8285564308135,1978.7918219317125,1952.75508743261,1926.7183529335089,1900.681618434408,1874.6448839353066,1848.6081494362054,1822.571414937104,1796.534680438002,1770.4979459389006,1744.4612114397996,1718.4244769406987,1692.387742441597,1666.3510079424957,1640.314273443394,1614.277538944293,1588.2408044451909,1562.2040699460886 -Commercial Battery Storage 6Hr/Conservative,3131.8832194820807,3247.8788942777123,3271.0780292368386,3224.679759318585,3104.044257531129,2983.408755743671,2862.773253956212,2742.137752168755,2621.502250381297,2614.016289249325,2606.5303281173537,2599.044366985382,2591.55840585341,2584.0724447214384,2576.586483589467,2569.100522457494,2561.614561325523,2554.1286001935514,2546.6426390615793,2539.1566779296077,2531.670716797636,2524.1847556656644,2516.6987945336923,2509.2128334017216,2501.7268722697495,2494.2409111377774,2486.7549500058058,2479.268988873834,2471.78302774186 -Commercial Battery Storage 8Hr/Advanced,3702.0792658870673,2663.26780495963,2513.765775095453,2385.86379828042,2299.9009163266946,2213.9380343729686,2127.9751524192434,2042.0122704655175,1956.0493885117921,1919.2657034465099,1882.4820183812258,1845.6983333159433,1808.9146482506605,1772.1309631853776,1735.347278120095,1698.5635930548124,1661.7799079895294,1624.9962229242467,1588.2125378589637,1551.4288527936812,1514.6451677283983,1477.8614826631158,1441.0777975978324,1404.29411253255,1367.510427467267,1330.7267424019842,1293.9430573367015,1257.1593722714183,1220.375687206135 -Commercial Battery Storage 8Hr/Moderate,3702.0792658870673,3410.084299447468,3140.063479138023,2999.1434692809203,2867.022733893147,2743.664692481717,2629.558625255131,2526.2940423799046,2429.4304441621694,2399.0625636101427,2368.694683058115,2338.3268025060884,2307.9589219540617,2277.5910414020336,2247.223160850007,2216.8552802979807,2186.4873997459536,2156.119519193927,2125.7516386418997,2095.383758089872,2065.015877537845,2034.6479969858178,2004.2801164337916,1973.9122358817642,1943.544355329737,1913.1764747777106,1882.8085942256835,1852.4407136736554,1822.0728331216271 -Commercial Battery Storage 8Hr/Conservative,3702.0792658870673,3839.1933127717725,3866.616122148713,3811.7705033948305,3669.1718946347373,3526.5732858746433,3383.9746771145483,3241.376068354454,3098.77745959436,3089.9285915013493,3081.0797234083398,3072.2308553153293,3063.3819872223185,3054.5331191293085,3045.6842510362994,3036.835382943288,3027.9865148502777,3019.137646757268,3010.2887786642573,3001.4399105712473,2992.591042478238,2983.7421743852274,2974.8933062922174,2966.044438199207,2957.1955701061975,2948.346702013186,2939.4978339201766,2930.6489658271657,2921.800097734154 +Commercial Battery Storage 1Hr/Advanced,1708.6543909919249,1229.202267834563,1160.201233161033,1101.1694678729955,1061.4942353446183,1021.8190028162413,982.1437702878638,942.4685377594872,902.7933052311091,885.8161957502836,868.8390862694572,851.8619767886321,834.8848673078062,817.9077578269802,800.9306483461546,783.953538865329,766.9764293845036,749.9993199036779,733.0222104228524,716.0451009420265,699.0679914612008,682.090881980375,665.1137724995492,648.1366630187232,631.1595535378978,614.1824440570718,597.2053345762464,580.2282250954207,563.2511156145947 +Commercial Battery Storage 1Hr/Moderate,1708.6543909919249,1590.624987004306,1487.3121448901431,1425.1790892978179,1379.3391876603653,1334.6853757167942,1292.9572915743656,1255.0914656195782,1218.3219152841134,1203.0928913430623,1187.8638674020106,1172.63484346096,1157.4058195199086,1142.1767955788566,1126.947771637805,1111.7187476967542,1096.4897237557022,1081.2606998146514,1066.0316758736005,1050.8026519325483,1035.573627991497,1020.3446040504459,1005.1155801093947,989.8865561683439,974.6575322272922,959.4285082862408,944.1994843451894,928.9704604041373,913.7414364630855 +Commercial Battery Storage 1Hr/Conservative,1708.6543909919249,1771.9378869545883,1784.5945861471214,1759.2811877620552,1693.466351960886,1627.651516159715,1561.8366803585438,1496.0218445573746,1430.207008756204,1426.1229100007417,1422.0388112452806,1417.954712489819,1413.8706137343568,1409.7865149788954,1405.7024162234334,1401.6183174679713,1397.5342187125088,1393.450119957048,1389.3660212015861,1385.2819224461239,1381.1978236906623,1377.1137249352007,1373.029626179739,1368.945527424277,1364.8614286688157,1360.777329913353,1356.693231157892,1352.6091324024303,1348.5250336469667 +Commercial Battery Storage 2Hr/Advanced,1994.1302219816112,1434.5729622912497,1354.043482885758,1285.1489025432334,1238.8448748439548,1192.5408471446756,1146.2368194453961,1099.9327917461178,1053.628764046838,1033.8151801669806,1014.0015962871227,994.1880124072657,974.3744285274082,954.5608446475507,934.7472607676935,914.9336768878362,895.120093007979,875.3065091281218,855.4929252482646,835.679341368407,815.8657574885497,796.0521736086923,776.2385897288349,756.4250058489774,736.6114219691202,716.7978380892628,696.9842542094057,677.1706703295481,657.3570864496904 +Commercial Battery Storage 2Hr/Moderate,1994.1302219816112,1851.1933165698713,1724.0139307570337,1650.5989181034563,1592.4081710027563,1536.487544521381,1484.3981468363497,1437.1700920735836,1391.7973402916673,1374.3998735380221,1357.0024067843756,1339.6049400307306,1322.207473277085,1304.8100065234382,1287.4125397697926,1270.0150730161472,1252.617606262501,1235.2201395088557,1217.82267275521,1200.4252060015635,1183.027739247918,1165.6302724942723,1148.2328057406269,1130.8353389869812,1113.4378722333354,1096.0404054796895,1078.6429387260437,1061.2454719723974,1043.8480052187508 +Commercial Battery Storage 2Hr/Conservative,1994.1302219816112,2067.986896869819,2082.75823184746,2053.2155618921765,1976.4046200084417,1899.5936781247049,1822.7827362409682,1745.9717943572332,1669.160852473497,1664.3943971851945,1659.6279418968936,1654.8614866085916,1650.095031320289,1645.3285760319875,1640.5621207436857,1635.795665455383,1631.0292101670807,1626.2627548787793,1621.496299590477,1616.7298443021753,1611.9633890138734,1607.1969337255719,1602.4304784372691,1597.6640231489675,1592.897567860666,1588.1311125723632,1583.3646572840619,1578.5982019957598,1573.831746707456 +Commercial Battery Storage 4Hr/Advanced,2565.0818839609838,1845.3143512046233,1741.7279823352078,1653.1077718837093,1593.5461538426268,1533.9845358015439,1474.422917760461,1414.8612997193786,1355.2996816782952,1329.8131490003748,1304.3266163224534,1278.8400836445333,1253.3535509666126,1227.8670182886915,1202.380485610771,1176.8939529328507,1151.40742025493,1125.9208875770094,1100.434354899089,1074.947822221168,1049.4612895432476,1023.974756865327,998.4882241874063,973.0016915094855,947.515158831565,922.0286261536444,896.5420934757237,871.0555607978032,845.5690281198819 +Commercial Battery Storage 4Hr/Moderate,2565.0818839609838,2372.3299757010022,2197.417502490815,2101.4385757147334,2018.5461376875394,1940.0918821305554,1867.2798573603184,1801.327344981595,1738.7481903067749,1717.0138379279408,1695.2794855491056,1673.5451331702714,1651.8107807914373,1630.0764284126017,1608.342076033767,1586.6077236549331,1564.873371276098,1543.139018897264,1521.4046665184292,1499.6703141395942,1477.9359617607597,1456.2016093819252,1434.467257003091,1412.7329046242564,1390.9985522454217,1369.264199866587,1347.5298474877525,1325.795495108917,1304.0611427300819 +Commercial Battery Storage 4Hr/Conservative,2565.0818839609838,2660.0849167002793,2679.085523248138,2641.084310152419,2542.281156103553,2443.4780020546855,2344.6748480058177,2245.871693956951,2147.068539908083,2140.9373715541,2134.806203200119,2128.6750348461364,2122.5438664921535,2116.4126981381714,2110.28152978419,2104.1503614302064,2098.019193076224,2091.8880247222423,2085.7568563682594,2079.6256880142773,2073.4945196602953,2067.3633513063132,2061.2321829523307,2055.1010145983487,2048.969846244366,2042.8386778903835,2036.7075095364014,2030.5763411824191,2024.4451728284348 +Commercial Battery Storage 6Hr/Advanced,3136.033545940357,2256.055740117997,2129.4124817846578,2021.0666412241858,1948.2474328412993,1875.4282244584126,1802.609016075526,1729.7898076926394,1656.9705993097525,1625.811117833769,1594.6516363577841,1563.4921548818006,1532.3326734058166,1501.1731919298325,1470.0137104538487,1438.8542289778648,1407.694747501881,1376.535266025897,1345.375784549913,1314.2163030739293,1283.0568215979456,1251.8973401219614,1220.7378586459774,1189.5783771699935,1158.4188956940097,1127.2594142180258,1096.0999327420418,1064.9404512660578,1033.7809697900732 +Commercial Battery Storage 6Hr/Moderate,3136.033545940357,2893.4666348321325,2670.821074224597,2552.2782333260106,2444.684104372322,2343.696219739729,2250.161567884287,2165.4845978896064,2085.699040321883,2059.6278023178597,2033.5565643138357,2007.4853263098128,1981.4140883057896,1955.3428503017649,1929.2716122977417,1903.2003742937188,1877.1291362896952,1851.057898285672,1824.9866602816487,1798.9154222776247,1772.844184273601,1746.772946269578,1720.701708265555,1694.6304702615314,1668.559232257508,1642.4879942534842,1616.416756249461,1590.345518245437,1564.2742802414125 +Commercial Battery Storage 6Hr/Conservative,3136.033545940357,3252.1829365307394,3275.412814648816,3228.9530584126624,3108.157692198665,2987.362325984666,2866.5669597706665,2745.771593556668,2624.976227342669,2617.480345923006,2609.984464503344,2602.4885830836815,2594.992701664018,2587.496820244356,2580.0009388246935,2572.5050574050297,2565.0091759853676,2557.513294565705,2550.017413146042,2542.5215317263796,2535.025650306717,2527.529768887054,2520.0338874673917,2512.5380060477296,2505.0421246280666,2497.5462432084037,2490.050361788741,2482.554480369078,2475.058598949414 +Commercial Battery Storage 8Hr/Advanced,3706.98520791973,2666.7971290313712,2517.0969812341077,2389.0255105646615,2302.9487118399716,2216.8719131152807,2130.7951143905907,2044.7183156659,1958.6415169412098,1921.809086667163,1884.9766563931148,1848.1442261190678,1811.3117958450207,1774.4793655709734,1737.6469352969264,1700.8145050228793,1663.982074748832,1627.149644474785,1590.3172142007375,1553.4847839266906,1516.6523536526431,1479.8199233785963,1442.9874931045488,1406.1550628305017,1369.3226325564544,1332.4902022824072,1295.65777200836,1258.8253417343126,1221.9929114602648 +Commercial Battery Storage 8Hr/Moderate,3706.98520791973,3414.603293963263,3144.2246459583776,3003.1178909372875,2870.8220710571054,2747.300557348903,2633.0432784082554,2529.6418507976173,2432.6498903369907,2402.241766707779,2371.8336430785657,2341.425519449354,2311.0173958201417,2280.6092721909286,2250.2011485617163,2219.793024932505,2189.3849013032927,2158.9767776740805,2128.5686540448683,2098.1605304156556,2067.752406786443,2037.3442831572306,2006.936159528019,1976.5280358988066,1946.1199122695941,1915.711788640382,1885.3036650111699,1854.8955413819567,1824.487417752743 +Commercial Battery Storage 8Hr/Conservative,3706.98520791973,3844.2809563612,3871.740106049494,3816.821806672905,3674.0342282937763,3531.2466499146462,3388.4590715355152,3245.6714931563856,3102.883914777255,3094.0233202919117,3085.162725806569,3076.302131321226,3067.4415368358823,3058.5809423505398,3049.7203478651977,3040.8597533798534,3031.9991588945104,3023.138564409168,3014.2779699238245,3005.4173754384815,2996.556780953139,2987.696186467796,2978.835591982453,2969.97499749711,2961.1144030117675,2952.2538085264237,2943.3932140410807,2934.5326195557373,2925.6720250703925 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv index 3fec2c6..06d3842 100644 --- a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv @@ -1,16 +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,1706.3931034696138,1227.575502489093,1158.6657859777124,1099.7121452038948,1060.08942013913,1020.4666950743654,980.8439700096003,941.221244944836,901.5985198800705,884.6438784454667,867.6892370108621,850.7345955762588,833.7799541416547,816.8253127070506,799.8706712724468,782.916029837843,765.9613884032393,749.0067469686355,732.0521055340317,715.0974640994276,698.1428226648237,681.1881812302198,664.2335397956159,647.2788983610117,630.324256926408,613.3696154918039,596.4149740572003,579.4603326225964,562.5056911879922 -Commercial Battery Storage 1Hr/Moderate,1706.3931034696138,1588.519903346223,1485.3437887306102,1423.292961998653,1377.5137263438257,1332.919010674085,1291.246150804335,1253.4304376869973,1216.7095493429877,1201.500679976201,1186.2918106094132,1171.0829412426265,1155.8740718758393,1140.6652025090514,1125.456333142264,1110.2474637754772,1095.0385944086893,1079.8297250419025,1064.6208556751155,1049.4119863083274,1034.2031169415404,1018.9942475747533,1003.7853782079661,988.5765088411794,973.3676394743918,958.1587701076044,942.949900740817,927.741031374029,912.5321620072413 -Commercial Battery Storage 1Hr/Conservative,1706.3931034696138,1769.592848042562,1782.232796957152,1756.952899127972,1691.2251647721066,1625.4974304162395,1559.769696060372,1494.0419617045065,1428.3142273486399,1424.235533619264,1420.156839889889,1416.0781461605136,1411.9994524311376,1407.9207587017622,1403.8420649723867,1399.7633712430106,1395.6846775136344,1391.6059837842597,1387.527290054884,1383.448596325508,1379.3699025961325,1375.2912088667574,1371.2125151373816,1367.133821408006,1363.055127678631,1358.9764339492544,1354.8977402198796,1350.819046490504,1346.7403527611266 -Commercial Battery Storage 2Hr/Advanced,1991.491126672107,1432.6744028420267,1352.2514987088182,1283.4480956433981,1237.2053481659252,1190.9626006884516,1144.7198532109778,1098.477105733505,1052.2343582560309,1032.4469963027586,1012.6596343494856,992.8722723962137,973.0849104429412,953.2975484896687,933.5101865363966,913.7228245831244,893.9354626298522,874.1481006765799,854.3607387233078,834.5733767700353,814.7860148167629,794.9986528634906,775.2112909102183,755.4239289569458,735.6365670036736,715.8492050504012,696.0618430971292,676.2744811438566,656.487119190584 -Commercial Battery Storage 2Hr/Moderate,1991.491126672107,1848.7433885035437,1721.7323159316693,1648.4144630389767,1590.3007274222998,1534.4541080751753,1482.4336471544484,1435.2680955002697,1389.9553914600137,1372.580949066764,1355.2065066735133,1337.8320642802641,1320.457621887014,1303.083179493763,1285.708737100513,1268.3342947072633,1250.959852314013,1233.5854099207631,1216.2109675275133,1198.8365251342623,1181.4620827410124,1164.0876403477625,1146.7131979545127,1129.3387555612628,1111.9643131680125,1094.5898707747624,1077.2154283815123,1059.8409859882615,1042.4665435950108 -Commercial Battery Storage 2Hr/Conservative,1991.491126672107,2065.250057289592,2080.0018434130893,2050.498271166094,1973.788983323911,1897.0796954817254,1820.37040763954,1743.6611197973564,1666.9518319551714,1662.191684745276,1657.4315375353822,1652.6713903254872,1647.911243115592,1643.1510959056977,1638.390948695803,1633.6308014859073,1628.8706542760121,1624.110507066118,1619.350359856223,1614.5902126463282,1609.8300654364334,1605.069918226539,1600.3097710166435,1595.5496238067492,1590.7894765968547,1586.029329386959,1581.2691821770647,1576.50903496717,1571.7488877572732 -Commercial Battery Storage 4Hr/Advanced,2561.6871730770936,1842.8722035478943,1739.4229241710298,1650.9199965224054,1591.4372042195148,1531.9544119166237,1472.4716196137329,1412.9888273108427,1353.5060350079514,1328.0532320173425,1302.6004290267324,1277.1476260361237,1251.6948230455146,1226.242020054905,1200.789217064296,1175.3364140736871,1149.883611083078,1124.4308080924686,1098.9780051018597,1073.5252021112503,1048.0723991206414,1022.6195961300324,997.1667931394231,971.7139901488138,946.2611871582048,920.8083841675956,895.3555811769864,869.9027781863774,844.4499751957676 -Commercial Battery Storage 4Hr/Moderate,2561.6871730770936,2369.1903588181854,2194.509370333787,2098.6574651196247,2015.8747295792489,1937.5243028773561,1864.8086398546761,1798.9434111268147,1736.4470756940655,1714.7414872478903,1693.035898801714,1671.3303103555386,1649.6247219093634,1627.9191334631867,1606.2135450170108,1584.5079565708359,1562.8023681246596,1541.0967796784844,1519.3911912323085,1497.6856027861322,1475.9800143399568,1454.274425893781,1432.5688374476058,1410.86324900143,1389.157660555254,1367.4520721090782,1345.7464836629026,1324.0408952167263,1302.3353067705498 -Commercial Battery Storage 4Hr/Conservative,2561.6871730770936,2656.564475783652,2675.539936324964,2637.58901524234,2538.9166204275193,2440.2442256126983,2341.5718307978764,2242.899435983056,2144.227041168234,2138.1039869973,2131.980932826368,2125.857878655435,2119.7348244845007,2113.6117703135674,2107.488716142635,2101.365661971701,2095.2426078007675,2089.1195536298346,2082.996499458901,2076.8734452879676,2070.7503911170347,2064.627336946102,2058.504282775168,2052.3812286042353,2046.2581744333022,2040.1351202623682,2034.0120660914354,2027.8890119205018,2021.7659577495667 -Commercial Battery Storage 6Hr/Advanced,3131.8832194820807,2253.0700042537624,2126.5943496332416,2018.391897401413,1945.6690602731048,1872.9462231447967,1800.2233860164883,1727.5005488881802,1654.7777117598716,1623.659467731926,1592.541223703979,1561.4229796760337,1530.3047356480874,1499.1864916201412,1468.0682475921956,1436.9500035642495,1405.8317595363035,1374.7135155083577,1343.5952714804116,1312.477027452466,1281.35878342452,1250.2405393965737,1219.1222953686276,1188.0040513406818,1156.8858073127358,1125.76756328479,1094.649319256844,1063.5310752288979,1032.4128312009511 -Commercial Battery Storage 6Hr/Moderate,3131.8832194820807,2889.637329132827,2667.2864247359057,2548.9004672002725,2441.4487317361977,2340.5944976795363,2247.183632554904,2162.61872675336,2082.9387599281176,2056.9020254290167,2030.8652909299144,2004.8285564308135,1978.7918219317125,1952.75508743261,1926.7183529335089,1900.681618434408,1874.6448839353066,1848.6081494362054,1822.571414937104,1796.534680438002,1770.4979459389006,1744.4612114397996,1718.4244769406987,1692.387742441597,1666.3510079424957,1640.314273443394,1614.277538944293,1588.2408044451909,1562.2040699460886 -Commercial Battery Storage 6Hr/Conservative,3131.8832194820807,3247.8788942777123,3271.0780292368386,3224.679759318585,3104.044257531129,2983.408755743671,2862.773253956212,2742.137752168755,2621.502250381297,2614.016289249325,2606.5303281173537,2599.044366985382,2591.55840585341,2584.0724447214384,2576.586483589467,2569.100522457494,2561.614561325523,2554.1286001935514,2546.6426390615793,2539.1566779296077,2531.670716797636,2524.1847556656644,2516.6987945336923,2509.2128334017216,2501.7268722697495,2494.2409111377774,2486.7549500058058,2479.268988873834,2471.78302774186 -Commercial Battery Storage 8Hr/Advanced,3702.0792658870673,2663.26780495963,2513.765775095453,2385.86379828042,2299.9009163266946,2213.9380343729686,2127.9751524192434,2042.0122704655175,1956.0493885117921,1919.2657034465099,1882.4820183812258,1845.6983333159433,1808.9146482506605,1772.1309631853776,1735.347278120095,1698.5635930548124,1661.7799079895294,1624.9962229242467,1588.2125378589637,1551.4288527936812,1514.6451677283983,1477.8614826631158,1441.0777975978324,1404.29411253255,1367.510427467267,1330.7267424019842,1293.9430573367015,1257.1593722714183,1220.375687206135 -Commercial Battery Storage 8Hr/Moderate,3702.0792658870673,3410.084299447468,3140.063479138023,2999.1434692809203,2867.022733893147,2743.664692481717,2629.558625255131,2526.2940423799046,2429.4304441621694,2399.0625636101427,2368.694683058115,2338.3268025060884,2307.9589219540617,2277.5910414020336,2247.223160850007,2216.8552802979807,2186.4873997459536,2156.119519193927,2125.7516386418997,2095.383758089872,2065.015877537845,2034.6479969858178,2004.2801164337916,1973.9122358817642,1943.544355329737,1913.1764747777106,1882.8085942256835,1852.4407136736554,1822.0728331216271 -Commercial Battery Storage 8Hr/Conservative,3702.0792658870673,3839.1933127717725,3866.616122148713,3811.7705033948305,3669.1718946347373,3526.5732858746433,3383.9746771145483,3241.376068354454,3098.77745959436,3089.9285915013493,3081.0797234083398,3072.2308553153293,3063.3819872223185,3054.5331191293085,3045.6842510362994,3036.835382943288,3027.9865148502777,3019.137646757268,3010.2887786642573,3001.4399105712473,2992.591042478238,2983.7421743852274,2974.8933062922174,2966.044438199207,2957.1955701061975,2948.346702013186,2939.4978339201766,2930.6489658271657,2921.800097734154 +Commercial Battery Storage 1Hr/Advanced,1708.6543909919249,1229.202267834563,1160.201233161033,1101.1694678729955,1061.4942353446183,1021.8190028162413,982.1437702878638,942.4685377594872,902.7933052311091,885.8161957502836,868.8390862694572,851.8619767886321,834.8848673078062,817.9077578269802,800.9306483461546,783.953538865329,766.9764293845036,749.9993199036779,733.0222104228524,716.0451009420265,699.0679914612008,682.090881980375,665.1137724995492,648.1366630187232,631.1595535378978,614.1824440570718,597.2053345762464,580.2282250954207,563.2511156145947 +Commercial Battery Storage 1Hr/Moderate,1708.6543909919249,1590.624987004306,1487.3121448901431,1425.1790892978179,1379.3391876603653,1334.6853757167942,1292.9572915743656,1255.0914656195782,1218.3219152841134,1203.0928913430623,1187.8638674020106,1172.63484346096,1157.4058195199086,1142.1767955788566,1126.947771637805,1111.7187476967542,1096.4897237557022,1081.2606998146514,1066.0316758736005,1050.8026519325483,1035.573627991497,1020.3446040504459,1005.1155801093947,989.8865561683439,974.6575322272922,959.4285082862408,944.1994843451894,928.9704604041373,913.7414364630855 +Commercial Battery Storage 1Hr/Conservative,1708.6543909919249,1771.9378869545883,1784.5945861471214,1759.2811877620552,1693.466351960886,1627.651516159715,1561.8366803585438,1496.0218445573746,1430.207008756204,1426.1229100007417,1422.0388112452806,1417.954712489819,1413.8706137343568,1409.7865149788954,1405.7024162234334,1401.6183174679713,1397.5342187125088,1393.450119957048,1389.3660212015861,1385.2819224461239,1381.1978236906623,1377.1137249352007,1373.029626179739,1368.945527424277,1364.8614286688157,1360.777329913353,1356.693231157892,1352.6091324024303,1348.5250336469667 +Commercial Battery Storage 2Hr/Advanced,1994.1302219816112,1434.5729622912497,1354.043482885758,1285.1489025432334,1238.8448748439548,1192.5408471446756,1146.2368194453961,1099.9327917461178,1053.628764046838,1033.8151801669806,1014.0015962871227,994.1880124072657,974.3744285274082,954.5608446475507,934.7472607676935,914.9336768878362,895.120093007979,875.3065091281218,855.4929252482646,835.679341368407,815.8657574885497,796.0521736086923,776.2385897288349,756.4250058489774,736.6114219691202,716.7978380892628,696.9842542094057,677.1706703295481,657.3570864496904 +Commercial Battery Storage 2Hr/Moderate,1994.1302219816112,1851.1933165698713,1724.0139307570337,1650.5989181034563,1592.4081710027563,1536.487544521381,1484.3981468363497,1437.1700920735836,1391.7973402916673,1374.3998735380221,1357.0024067843756,1339.6049400307306,1322.207473277085,1304.8100065234382,1287.4125397697926,1270.0150730161472,1252.617606262501,1235.2201395088557,1217.82267275521,1200.4252060015635,1183.027739247918,1165.6302724942723,1148.2328057406269,1130.8353389869812,1113.4378722333354,1096.0404054796895,1078.6429387260437,1061.2454719723974,1043.8480052187508 +Commercial Battery Storage 2Hr/Conservative,1994.1302219816112,2067.986896869819,2082.75823184746,2053.2155618921765,1976.4046200084417,1899.5936781247049,1822.7827362409682,1745.9717943572332,1669.160852473497,1664.3943971851945,1659.6279418968936,1654.8614866085916,1650.095031320289,1645.3285760319875,1640.5621207436857,1635.795665455383,1631.0292101670807,1626.2627548787793,1621.496299590477,1616.7298443021753,1611.9633890138734,1607.1969337255719,1602.4304784372691,1597.6640231489675,1592.897567860666,1588.1311125723632,1583.3646572840619,1578.5982019957598,1573.831746707456 +Commercial Battery Storage 4Hr/Advanced,2565.0818839609838,1845.3143512046233,1741.7279823352078,1653.1077718837093,1593.5461538426268,1533.9845358015439,1474.422917760461,1414.8612997193786,1355.2996816782952,1329.8131490003748,1304.3266163224534,1278.8400836445333,1253.3535509666126,1227.8670182886915,1202.380485610771,1176.8939529328507,1151.40742025493,1125.9208875770094,1100.434354899089,1074.947822221168,1049.4612895432476,1023.974756865327,998.4882241874063,973.0016915094855,947.515158831565,922.0286261536444,896.5420934757237,871.0555607978032,845.5690281198819 +Commercial Battery Storage 4Hr/Moderate,2565.0818839609838,2372.3299757010022,2197.417502490815,2101.4385757147334,2018.5461376875394,1940.0918821305554,1867.2798573603184,1801.327344981595,1738.7481903067749,1717.0138379279408,1695.2794855491056,1673.5451331702714,1651.8107807914373,1630.0764284126017,1608.342076033767,1586.6077236549331,1564.873371276098,1543.139018897264,1521.4046665184292,1499.6703141395942,1477.9359617607597,1456.2016093819252,1434.467257003091,1412.7329046242564,1390.9985522454217,1369.264199866587,1347.5298474877525,1325.795495108917,1304.0611427300819 +Commercial Battery Storage 4Hr/Conservative,2565.0818839609838,2660.0849167002793,2679.085523248138,2641.084310152419,2542.281156103553,2443.4780020546855,2344.6748480058177,2245.871693956951,2147.068539908083,2140.9373715541,2134.806203200119,2128.6750348461364,2122.5438664921535,2116.4126981381714,2110.28152978419,2104.1503614302064,2098.019193076224,2091.8880247222423,2085.7568563682594,2079.6256880142773,2073.4945196602953,2067.3633513063132,2061.2321829523307,2055.1010145983487,2048.969846244366,2042.8386778903835,2036.7075095364014,2030.5763411824191,2024.4451728284348 +Commercial Battery Storage 6Hr/Advanced,3136.033545940357,2256.055740117997,2129.4124817846578,2021.0666412241858,1948.2474328412993,1875.4282244584126,1802.609016075526,1729.7898076926394,1656.9705993097525,1625.811117833769,1594.6516363577841,1563.4921548818006,1532.3326734058166,1501.1731919298325,1470.0137104538487,1438.8542289778648,1407.694747501881,1376.535266025897,1345.375784549913,1314.2163030739293,1283.0568215979456,1251.8973401219614,1220.7378586459774,1189.5783771699935,1158.4188956940097,1127.2594142180258,1096.0999327420418,1064.9404512660578,1033.7809697900732 +Commercial Battery Storage 6Hr/Moderate,3136.033545940357,2893.4666348321325,2670.821074224597,2552.2782333260106,2444.684104372322,2343.696219739729,2250.161567884287,2165.4845978896064,2085.699040321883,2059.6278023178597,2033.5565643138357,2007.4853263098128,1981.4140883057896,1955.3428503017649,1929.2716122977417,1903.2003742937188,1877.1291362896952,1851.057898285672,1824.9866602816487,1798.9154222776247,1772.844184273601,1746.772946269578,1720.701708265555,1694.6304702615314,1668.559232257508,1642.4879942534842,1616.416756249461,1590.345518245437,1564.2742802414125 +Commercial Battery Storage 6Hr/Conservative,3136.033545940357,3252.1829365307394,3275.412814648816,3228.9530584126624,3108.157692198665,2987.362325984666,2866.5669597706665,2745.771593556668,2624.976227342669,2617.480345923006,2609.984464503344,2602.4885830836815,2594.992701664018,2587.496820244356,2580.0009388246935,2572.5050574050297,2565.0091759853676,2557.513294565705,2550.017413146042,2542.5215317263796,2535.025650306717,2527.529768887054,2520.0338874673917,2512.5380060477296,2505.0421246280666,2497.5462432084037,2490.050361788741,2482.554480369078,2475.058598949414 +Commercial Battery Storage 8Hr/Advanced,3706.98520791973,2666.7971290313712,2517.0969812341077,2389.0255105646615,2302.9487118399716,2216.8719131152807,2130.7951143905907,2044.7183156659,1958.6415169412098,1921.809086667163,1884.9766563931148,1848.1442261190678,1811.3117958450207,1774.4793655709734,1737.6469352969264,1700.8145050228793,1663.982074748832,1627.149644474785,1590.3172142007375,1553.4847839266906,1516.6523536526431,1479.8199233785963,1442.9874931045488,1406.1550628305017,1369.3226325564544,1332.4902022824072,1295.65777200836,1258.8253417343126,1221.9929114602648 +Commercial Battery Storage 8Hr/Moderate,3706.98520791973,3414.603293963263,3144.2246459583776,3003.1178909372875,2870.8220710571054,2747.300557348903,2633.0432784082554,2529.6418507976173,2432.6498903369907,2402.241766707779,2371.8336430785657,2341.425519449354,2311.0173958201417,2280.6092721909286,2250.2011485617163,2219.793024932505,2189.3849013032927,2158.9767776740805,2128.5686540448683,2098.1605304156556,2067.752406786443,2037.3442831572306,2006.936159528019,1976.5280358988066,1946.1199122695941,1915.711788640382,1885.3036650111699,1854.8955413819567,1824.487417752743 +Commercial Battery Storage 8Hr/Conservative,3706.98520791973,3844.2809563612,3871.740106049494,3816.821806672905,3674.0342282937763,3531.2466499146462,3388.4590715355152,3245.6714931563856,3102.883914777255,3094.0233202919117,3085.162725806569,3076.302131321226,3067.4415368358823,3058.5809423505398,3049.7203478651977,3040.8597533798534,3031.9991588945104,3023.138564409168,3014.2779699238245,3005.4173754384815,2996.556780953139,2987.696186467796,2978.835591982453,2969.97499749711,2961.1144030117675,2952.2538085264237,2943.3932140410807,2934.5326195557373,2925.6720250703925 diff --git a/tests/data/Commercial_Battery_Storage/Market/df_cff.csv b/tests/data/Commercial_Battery_Storage/Market/df_cff.csv index 5263a8a..68ce22d 100644 --- a/tests/data/Commercial_Battery_Storage/Market/df_cff.csv +++ b/tests/data/Commercial_Battery_Storage/Market/df_cff.csv @@ -1,4 +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,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -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 -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 +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 index 3fec2c6..06d3842 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/20/df_capex.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_capex.csv @@ -1,16 +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,1706.3931034696138,1227.575502489093,1158.6657859777124,1099.7121452038948,1060.08942013913,1020.4666950743654,980.8439700096003,941.221244944836,901.5985198800705,884.6438784454667,867.6892370108621,850.7345955762588,833.7799541416547,816.8253127070506,799.8706712724468,782.916029837843,765.9613884032393,749.0067469686355,732.0521055340317,715.0974640994276,698.1428226648237,681.1881812302198,664.2335397956159,647.2788983610117,630.324256926408,613.3696154918039,596.4149740572003,579.4603326225964,562.5056911879922 -Commercial Battery Storage 1Hr/Moderate,1706.3931034696138,1588.519903346223,1485.3437887306102,1423.292961998653,1377.5137263438257,1332.919010674085,1291.246150804335,1253.4304376869973,1216.7095493429877,1201.500679976201,1186.2918106094132,1171.0829412426265,1155.8740718758393,1140.6652025090514,1125.456333142264,1110.2474637754772,1095.0385944086893,1079.8297250419025,1064.6208556751155,1049.4119863083274,1034.2031169415404,1018.9942475747533,1003.7853782079661,988.5765088411794,973.3676394743918,958.1587701076044,942.949900740817,927.741031374029,912.5321620072413 -Commercial Battery Storage 1Hr/Conservative,1706.3931034696138,1769.592848042562,1782.232796957152,1756.952899127972,1691.2251647721066,1625.4974304162395,1559.769696060372,1494.0419617045065,1428.3142273486399,1424.235533619264,1420.156839889889,1416.0781461605136,1411.9994524311376,1407.9207587017622,1403.8420649723867,1399.7633712430106,1395.6846775136344,1391.6059837842597,1387.527290054884,1383.448596325508,1379.3699025961325,1375.2912088667574,1371.2125151373816,1367.133821408006,1363.055127678631,1358.9764339492544,1354.8977402198796,1350.819046490504,1346.7403527611266 -Commercial Battery Storage 2Hr/Advanced,1991.491126672107,1432.6744028420267,1352.2514987088182,1283.4480956433981,1237.2053481659252,1190.9626006884516,1144.7198532109778,1098.477105733505,1052.2343582560309,1032.4469963027586,1012.6596343494856,992.8722723962137,973.0849104429412,953.2975484896687,933.5101865363966,913.7228245831244,893.9354626298522,874.1481006765799,854.3607387233078,834.5733767700353,814.7860148167629,794.9986528634906,775.2112909102183,755.4239289569458,735.6365670036736,715.8492050504012,696.0618430971292,676.2744811438566,656.487119190584 -Commercial Battery Storage 2Hr/Moderate,1991.491126672107,1848.7433885035437,1721.7323159316693,1648.4144630389767,1590.3007274222998,1534.4541080751753,1482.4336471544484,1435.2680955002697,1389.9553914600137,1372.580949066764,1355.2065066735133,1337.8320642802641,1320.457621887014,1303.083179493763,1285.708737100513,1268.3342947072633,1250.959852314013,1233.5854099207631,1216.2109675275133,1198.8365251342623,1181.4620827410124,1164.0876403477625,1146.7131979545127,1129.3387555612628,1111.9643131680125,1094.5898707747624,1077.2154283815123,1059.8409859882615,1042.4665435950108 -Commercial Battery Storage 2Hr/Conservative,1991.491126672107,2065.250057289592,2080.0018434130893,2050.498271166094,1973.788983323911,1897.0796954817254,1820.37040763954,1743.6611197973564,1666.9518319551714,1662.191684745276,1657.4315375353822,1652.6713903254872,1647.911243115592,1643.1510959056977,1638.390948695803,1633.6308014859073,1628.8706542760121,1624.110507066118,1619.350359856223,1614.5902126463282,1609.8300654364334,1605.069918226539,1600.3097710166435,1595.5496238067492,1590.7894765968547,1586.029329386959,1581.2691821770647,1576.50903496717,1571.7488877572732 -Commercial Battery Storage 4Hr/Advanced,2561.6871730770936,1842.8722035478943,1739.4229241710298,1650.9199965224054,1591.4372042195148,1531.9544119166237,1472.4716196137329,1412.9888273108427,1353.5060350079514,1328.0532320173425,1302.6004290267324,1277.1476260361237,1251.6948230455146,1226.242020054905,1200.789217064296,1175.3364140736871,1149.883611083078,1124.4308080924686,1098.9780051018597,1073.5252021112503,1048.0723991206414,1022.6195961300324,997.1667931394231,971.7139901488138,946.2611871582048,920.8083841675956,895.3555811769864,869.9027781863774,844.4499751957676 -Commercial Battery Storage 4Hr/Moderate,2561.6871730770936,2369.1903588181854,2194.509370333787,2098.6574651196247,2015.8747295792489,1937.5243028773561,1864.8086398546761,1798.9434111268147,1736.4470756940655,1714.7414872478903,1693.035898801714,1671.3303103555386,1649.6247219093634,1627.9191334631867,1606.2135450170108,1584.5079565708359,1562.8023681246596,1541.0967796784844,1519.3911912323085,1497.6856027861322,1475.9800143399568,1454.274425893781,1432.5688374476058,1410.86324900143,1389.157660555254,1367.4520721090782,1345.7464836629026,1324.0408952167263,1302.3353067705498 -Commercial Battery Storage 4Hr/Conservative,2561.6871730770936,2656.564475783652,2675.539936324964,2637.58901524234,2538.9166204275193,2440.2442256126983,2341.5718307978764,2242.899435983056,2144.227041168234,2138.1039869973,2131.980932826368,2125.857878655435,2119.7348244845007,2113.6117703135674,2107.488716142635,2101.365661971701,2095.2426078007675,2089.1195536298346,2082.996499458901,2076.8734452879676,2070.7503911170347,2064.627336946102,2058.504282775168,2052.3812286042353,2046.2581744333022,2040.1351202623682,2034.0120660914354,2027.8890119205018,2021.7659577495667 -Commercial Battery Storage 6Hr/Advanced,3131.8832194820807,2253.0700042537624,2126.5943496332416,2018.391897401413,1945.6690602731048,1872.9462231447967,1800.2233860164883,1727.5005488881802,1654.7777117598716,1623.659467731926,1592.541223703979,1561.4229796760337,1530.3047356480874,1499.1864916201412,1468.0682475921956,1436.9500035642495,1405.8317595363035,1374.7135155083577,1343.5952714804116,1312.477027452466,1281.35878342452,1250.2405393965737,1219.1222953686276,1188.0040513406818,1156.8858073127358,1125.76756328479,1094.649319256844,1063.5310752288979,1032.4128312009511 -Commercial Battery Storage 6Hr/Moderate,3131.8832194820807,2889.637329132827,2667.2864247359057,2548.9004672002725,2441.4487317361977,2340.5944976795363,2247.183632554904,2162.61872675336,2082.9387599281176,2056.9020254290167,2030.8652909299144,2004.8285564308135,1978.7918219317125,1952.75508743261,1926.7183529335089,1900.681618434408,1874.6448839353066,1848.6081494362054,1822.571414937104,1796.534680438002,1770.4979459389006,1744.4612114397996,1718.4244769406987,1692.387742441597,1666.3510079424957,1640.314273443394,1614.277538944293,1588.2408044451909,1562.2040699460886 -Commercial Battery Storage 6Hr/Conservative,3131.8832194820807,3247.8788942777123,3271.0780292368386,3224.679759318585,3104.044257531129,2983.408755743671,2862.773253956212,2742.137752168755,2621.502250381297,2614.016289249325,2606.5303281173537,2599.044366985382,2591.55840585341,2584.0724447214384,2576.586483589467,2569.100522457494,2561.614561325523,2554.1286001935514,2546.6426390615793,2539.1566779296077,2531.670716797636,2524.1847556656644,2516.6987945336923,2509.2128334017216,2501.7268722697495,2494.2409111377774,2486.7549500058058,2479.268988873834,2471.78302774186 -Commercial Battery Storage 8Hr/Advanced,3702.0792658870673,2663.26780495963,2513.765775095453,2385.86379828042,2299.9009163266946,2213.9380343729686,2127.9751524192434,2042.0122704655175,1956.0493885117921,1919.2657034465099,1882.4820183812258,1845.6983333159433,1808.9146482506605,1772.1309631853776,1735.347278120095,1698.5635930548124,1661.7799079895294,1624.9962229242467,1588.2125378589637,1551.4288527936812,1514.6451677283983,1477.8614826631158,1441.0777975978324,1404.29411253255,1367.510427467267,1330.7267424019842,1293.9430573367015,1257.1593722714183,1220.375687206135 -Commercial Battery Storage 8Hr/Moderate,3702.0792658870673,3410.084299447468,3140.063479138023,2999.1434692809203,2867.022733893147,2743.664692481717,2629.558625255131,2526.2940423799046,2429.4304441621694,2399.0625636101427,2368.694683058115,2338.3268025060884,2307.9589219540617,2277.5910414020336,2247.223160850007,2216.8552802979807,2186.4873997459536,2156.119519193927,2125.7516386418997,2095.383758089872,2065.015877537845,2034.6479969858178,2004.2801164337916,1973.9122358817642,1943.544355329737,1913.1764747777106,1882.8085942256835,1852.4407136736554,1822.0728331216271 -Commercial Battery Storage 8Hr/Conservative,3702.0792658870673,3839.1933127717725,3866.616122148713,3811.7705033948305,3669.1718946347373,3526.5732858746433,3383.9746771145483,3241.376068354454,3098.77745959436,3089.9285915013493,3081.0797234083398,3072.2308553153293,3063.3819872223185,3054.5331191293085,3045.6842510362994,3036.835382943288,3027.9865148502777,3019.137646757268,3010.2887786642573,3001.4399105712473,2992.591042478238,2983.7421743852274,2974.8933062922174,2966.044438199207,2957.1955701061975,2948.346702013186,2939.4978339201766,2930.6489658271657,2921.800097734154 +Commercial Battery Storage 1Hr/Advanced,1708.6543909919249,1229.202267834563,1160.201233161033,1101.1694678729955,1061.4942353446183,1021.8190028162413,982.1437702878638,942.4685377594872,902.7933052311091,885.8161957502836,868.8390862694572,851.8619767886321,834.8848673078062,817.9077578269802,800.9306483461546,783.953538865329,766.9764293845036,749.9993199036779,733.0222104228524,716.0451009420265,699.0679914612008,682.090881980375,665.1137724995492,648.1366630187232,631.1595535378978,614.1824440570718,597.2053345762464,580.2282250954207,563.2511156145947 +Commercial Battery Storage 1Hr/Moderate,1708.6543909919249,1590.624987004306,1487.3121448901431,1425.1790892978179,1379.3391876603653,1334.6853757167942,1292.9572915743656,1255.0914656195782,1218.3219152841134,1203.0928913430623,1187.8638674020106,1172.63484346096,1157.4058195199086,1142.1767955788566,1126.947771637805,1111.7187476967542,1096.4897237557022,1081.2606998146514,1066.0316758736005,1050.8026519325483,1035.573627991497,1020.3446040504459,1005.1155801093947,989.8865561683439,974.6575322272922,959.4285082862408,944.1994843451894,928.9704604041373,913.7414364630855 +Commercial Battery Storage 1Hr/Conservative,1708.6543909919249,1771.9378869545883,1784.5945861471214,1759.2811877620552,1693.466351960886,1627.651516159715,1561.8366803585438,1496.0218445573746,1430.207008756204,1426.1229100007417,1422.0388112452806,1417.954712489819,1413.8706137343568,1409.7865149788954,1405.7024162234334,1401.6183174679713,1397.5342187125088,1393.450119957048,1389.3660212015861,1385.2819224461239,1381.1978236906623,1377.1137249352007,1373.029626179739,1368.945527424277,1364.8614286688157,1360.777329913353,1356.693231157892,1352.6091324024303,1348.5250336469667 +Commercial Battery Storage 2Hr/Advanced,1994.1302219816112,1434.5729622912497,1354.043482885758,1285.1489025432334,1238.8448748439548,1192.5408471446756,1146.2368194453961,1099.9327917461178,1053.628764046838,1033.8151801669806,1014.0015962871227,994.1880124072657,974.3744285274082,954.5608446475507,934.7472607676935,914.9336768878362,895.120093007979,875.3065091281218,855.4929252482646,835.679341368407,815.8657574885497,796.0521736086923,776.2385897288349,756.4250058489774,736.6114219691202,716.7978380892628,696.9842542094057,677.1706703295481,657.3570864496904 +Commercial Battery Storage 2Hr/Moderate,1994.1302219816112,1851.1933165698713,1724.0139307570337,1650.5989181034563,1592.4081710027563,1536.487544521381,1484.3981468363497,1437.1700920735836,1391.7973402916673,1374.3998735380221,1357.0024067843756,1339.6049400307306,1322.207473277085,1304.8100065234382,1287.4125397697926,1270.0150730161472,1252.617606262501,1235.2201395088557,1217.82267275521,1200.4252060015635,1183.027739247918,1165.6302724942723,1148.2328057406269,1130.8353389869812,1113.4378722333354,1096.0404054796895,1078.6429387260437,1061.2454719723974,1043.8480052187508 +Commercial Battery Storage 2Hr/Conservative,1994.1302219816112,2067.986896869819,2082.75823184746,2053.2155618921765,1976.4046200084417,1899.5936781247049,1822.7827362409682,1745.9717943572332,1669.160852473497,1664.3943971851945,1659.6279418968936,1654.8614866085916,1650.095031320289,1645.3285760319875,1640.5621207436857,1635.795665455383,1631.0292101670807,1626.2627548787793,1621.496299590477,1616.7298443021753,1611.9633890138734,1607.1969337255719,1602.4304784372691,1597.6640231489675,1592.897567860666,1588.1311125723632,1583.3646572840619,1578.5982019957598,1573.831746707456 +Commercial Battery Storage 4Hr/Advanced,2565.0818839609838,1845.3143512046233,1741.7279823352078,1653.1077718837093,1593.5461538426268,1533.9845358015439,1474.422917760461,1414.8612997193786,1355.2996816782952,1329.8131490003748,1304.3266163224534,1278.8400836445333,1253.3535509666126,1227.8670182886915,1202.380485610771,1176.8939529328507,1151.40742025493,1125.9208875770094,1100.434354899089,1074.947822221168,1049.4612895432476,1023.974756865327,998.4882241874063,973.0016915094855,947.515158831565,922.0286261536444,896.5420934757237,871.0555607978032,845.5690281198819 +Commercial Battery Storage 4Hr/Moderate,2565.0818839609838,2372.3299757010022,2197.417502490815,2101.4385757147334,2018.5461376875394,1940.0918821305554,1867.2798573603184,1801.327344981595,1738.7481903067749,1717.0138379279408,1695.2794855491056,1673.5451331702714,1651.8107807914373,1630.0764284126017,1608.342076033767,1586.6077236549331,1564.873371276098,1543.139018897264,1521.4046665184292,1499.6703141395942,1477.9359617607597,1456.2016093819252,1434.467257003091,1412.7329046242564,1390.9985522454217,1369.264199866587,1347.5298474877525,1325.795495108917,1304.0611427300819 +Commercial Battery Storage 4Hr/Conservative,2565.0818839609838,2660.0849167002793,2679.085523248138,2641.084310152419,2542.281156103553,2443.4780020546855,2344.6748480058177,2245.871693956951,2147.068539908083,2140.9373715541,2134.806203200119,2128.6750348461364,2122.5438664921535,2116.4126981381714,2110.28152978419,2104.1503614302064,2098.019193076224,2091.8880247222423,2085.7568563682594,2079.6256880142773,2073.4945196602953,2067.3633513063132,2061.2321829523307,2055.1010145983487,2048.969846244366,2042.8386778903835,2036.7075095364014,2030.5763411824191,2024.4451728284348 +Commercial Battery Storage 6Hr/Advanced,3136.033545940357,2256.055740117997,2129.4124817846578,2021.0666412241858,1948.2474328412993,1875.4282244584126,1802.609016075526,1729.7898076926394,1656.9705993097525,1625.811117833769,1594.6516363577841,1563.4921548818006,1532.3326734058166,1501.1731919298325,1470.0137104538487,1438.8542289778648,1407.694747501881,1376.535266025897,1345.375784549913,1314.2163030739293,1283.0568215979456,1251.8973401219614,1220.7378586459774,1189.5783771699935,1158.4188956940097,1127.2594142180258,1096.0999327420418,1064.9404512660578,1033.7809697900732 +Commercial Battery Storage 6Hr/Moderate,3136.033545940357,2893.4666348321325,2670.821074224597,2552.2782333260106,2444.684104372322,2343.696219739729,2250.161567884287,2165.4845978896064,2085.699040321883,2059.6278023178597,2033.5565643138357,2007.4853263098128,1981.4140883057896,1955.3428503017649,1929.2716122977417,1903.2003742937188,1877.1291362896952,1851.057898285672,1824.9866602816487,1798.9154222776247,1772.844184273601,1746.772946269578,1720.701708265555,1694.6304702615314,1668.559232257508,1642.4879942534842,1616.416756249461,1590.345518245437,1564.2742802414125 +Commercial Battery Storage 6Hr/Conservative,3136.033545940357,3252.1829365307394,3275.412814648816,3228.9530584126624,3108.157692198665,2987.362325984666,2866.5669597706665,2745.771593556668,2624.976227342669,2617.480345923006,2609.984464503344,2602.4885830836815,2594.992701664018,2587.496820244356,2580.0009388246935,2572.5050574050297,2565.0091759853676,2557.513294565705,2550.017413146042,2542.5215317263796,2535.025650306717,2527.529768887054,2520.0338874673917,2512.5380060477296,2505.0421246280666,2497.5462432084037,2490.050361788741,2482.554480369078,2475.058598949414 +Commercial Battery Storage 8Hr/Advanced,3706.98520791973,2666.7971290313712,2517.0969812341077,2389.0255105646615,2302.9487118399716,2216.8719131152807,2130.7951143905907,2044.7183156659,1958.6415169412098,1921.809086667163,1884.9766563931148,1848.1442261190678,1811.3117958450207,1774.4793655709734,1737.6469352969264,1700.8145050228793,1663.982074748832,1627.149644474785,1590.3172142007375,1553.4847839266906,1516.6523536526431,1479.8199233785963,1442.9874931045488,1406.1550628305017,1369.3226325564544,1332.4902022824072,1295.65777200836,1258.8253417343126,1221.9929114602648 +Commercial Battery Storage 8Hr/Moderate,3706.98520791973,3414.603293963263,3144.2246459583776,3003.1178909372875,2870.8220710571054,2747.300557348903,2633.0432784082554,2529.6418507976173,2432.6498903369907,2402.241766707779,2371.8336430785657,2341.425519449354,2311.0173958201417,2280.6092721909286,2250.2011485617163,2219.793024932505,2189.3849013032927,2158.9767776740805,2128.5686540448683,2098.1605304156556,2067.752406786443,2037.3442831572306,2006.936159528019,1976.5280358988066,1946.1199122695941,1915.711788640382,1885.3036650111699,1854.8955413819567,1824.487417752743 +Commercial Battery Storage 8Hr/Conservative,3706.98520791973,3844.2809563612,3871.740106049494,3816.821806672905,3674.0342282937763,3531.2466499146462,3388.4590715355152,3245.6714931563856,3102.883914777255,3094.0233202919117,3085.162725806569,3076.302131321226,3067.4415368358823,3058.5809423505398,3049.7203478651977,3040.8597533798534,3031.9991588945104,3023.138564409168,3014.2779699238245,3005.4173754384815,2996.556780953139,2987.696186467796,2978.835591982453,2969.97499749711,2961.1144030117675,2952.2538085264237,2943.3932140410807,2934.5326195557373,2925.6720250703925 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 index 3fec2c6..06d3842 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/30/df_capex.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_capex.csv @@ -1,16 +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,1706.3931034696138,1227.575502489093,1158.6657859777124,1099.7121452038948,1060.08942013913,1020.4666950743654,980.8439700096003,941.221244944836,901.5985198800705,884.6438784454667,867.6892370108621,850.7345955762588,833.7799541416547,816.8253127070506,799.8706712724468,782.916029837843,765.9613884032393,749.0067469686355,732.0521055340317,715.0974640994276,698.1428226648237,681.1881812302198,664.2335397956159,647.2788983610117,630.324256926408,613.3696154918039,596.4149740572003,579.4603326225964,562.5056911879922 -Commercial Battery Storage 1Hr/Moderate,1706.3931034696138,1588.519903346223,1485.3437887306102,1423.292961998653,1377.5137263438257,1332.919010674085,1291.246150804335,1253.4304376869973,1216.7095493429877,1201.500679976201,1186.2918106094132,1171.0829412426265,1155.8740718758393,1140.6652025090514,1125.456333142264,1110.2474637754772,1095.0385944086893,1079.8297250419025,1064.6208556751155,1049.4119863083274,1034.2031169415404,1018.9942475747533,1003.7853782079661,988.5765088411794,973.3676394743918,958.1587701076044,942.949900740817,927.741031374029,912.5321620072413 -Commercial Battery Storage 1Hr/Conservative,1706.3931034696138,1769.592848042562,1782.232796957152,1756.952899127972,1691.2251647721066,1625.4974304162395,1559.769696060372,1494.0419617045065,1428.3142273486399,1424.235533619264,1420.156839889889,1416.0781461605136,1411.9994524311376,1407.9207587017622,1403.8420649723867,1399.7633712430106,1395.6846775136344,1391.6059837842597,1387.527290054884,1383.448596325508,1379.3699025961325,1375.2912088667574,1371.2125151373816,1367.133821408006,1363.055127678631,1358.9764339492544,1354.8977402198796,1350.819046490504,1346.7403527611266 -Commercial Battery Storage 2Hr/Advanced,1991.491126672107,1432.6744028420267,1352.2514987088182,1283.4480956433981,1237.2053481659252,1190.9626006884516,1144.7198532109778,1098.477105733505,1052.2343582560309,1032.4469963027586,1012.6596343494856,992.8722723962137,973.0849104429412,953.2975484896687,933.5101865363966,913.7228245831244,893.9354626298522,874.1481006765799,854.3607387233078,834.5733767700353,814.7860148167629,794.9986528634906,775.2112909102183,755.4239289569458,735.6365670036736,715.8492050504012,696.0618430971292,676.2744811438566,656.487119190584 -Commercial Battery Storage 2Hr/Moderate,1991.491126672107,1848.7433885035437,1721.7323159316693,1648.4144630389767,1590.3007274222998,1534.4541080751753,1482.4336471544484,1435.2680955002697,1389.9553914600137,1372.580949066764,1355.2065066735133,1337.8320642802641,1320.457621887014,1303.083179493763,1285.708737100513,1268.3342947072633,1250.959852314013,1233.5854099207631,1216.2109675275133,1198.8365251342623,1181.4620827410124,1164.0876403477625,1146.7131979545127,1129.3387555612628,1111.9643131680125,1094.5898707747624,1077.2154283815123,1059.8409859882615,1042.4665435950108 -Commercial Battery Storage 2Hr/Conservative,1991.491126672107,2065.250057289592,2080.0018434130893,2050.498271166094,1973.788983323911,1897.0796954817254,1820.37040763954,1743.6611197973564,1666.9518319551714,1662.191684745276,1657.4315375353822,1652.6713903254872,1647.911243115592,1643.1510959056977,1638.390948695803,1633.6308014859073,1628.8706542760121,1624.110507066118,1619.350359856223,1614.5902126463282,1609.8300654364334,1605.069918226539,1600.3097710166435,1595.5496238067492,1590.7894765968547,1586.029329386959,1581.2691821770647,1576.50903496717,1571.7488877572732 -Commercial Battery Storage 4Hr/Advanced,2561.6871730770936,1842.8722035478943,1739.4229241710298,1650.9199965224054,1591.4372042195148,1531.9544119166237,1472.4716196137329,1412.9888273108427,1353.5060350079514,1328.0532320173425,1302.6004290267324,1277.1476260361237,1251.6948230455146,1226.242020054905,1200.789217064296,1175.3364140736871,1149.883611083078,1124.4308080924686,1098.9780051018597,1073.5252021112503,1048.0723991206414,1022.6195961300324,997.1667931394231,971.7139901488138,946.2611871582048,920.8083841675956,895.3555811769864,869.9027781863774,844.4499751957676 -Commercial Battery Storage 4Hr/Moderate,2561.6871730770936,2369.1903588181854,2194.509370333787,2098.6574651196247,2015.8747295792489,1937.5243028773561,1864.8086398546761,1798.9434111268147,1736.4470756940655,1714.7414872478903,1693.035898801714,1671.3303103555386,1649.6247219093634,1627.9191334631867,1606.2135450170108,1584.5079565708359,1562.8023681246596,1541.0967796784844,1519.3911912323085,1497.6856027861322,1475.9800143399568,1454.274425893781,1432.5688374476058,1410.86324900143,1389.157660555254,1367.4520721090782,1345.7464836629026,1324.0408952167263,1302.3353067705498 -Commercial Battery Storage 4Hr/Conservative,2561.6871730770936,2656.564475783652,2675.539936324964,2637.58901524234,2538.9166204275193,2440.2442256126983,2341.5718307978764,2242.899435983056,2144.227041168234,2138.1039869973,2131.980932826368,2125.857878655435,2119.7348244845007,2113.6117703135674,2107.488716142635,2101.365661971701,2095.2426078007675,2089.1195536298346,2082.996499458901,2076.8734452879676,2070.7503911170347,2064.627336946102,2058.504282775168,2052.3812286042353,2046.2581744333022,2040.1351202623682,2034.0120660914354,2027.8890119205018,2021.7659577495667 -Commercial Battery Storage 6Hr/Advanced,3131.8832194820807,2253.0700042537624,2126.5943496332416,2018.391897401413,1945.6690602731048,1872.9462231447967,1800.2233860164883,1727.5005488881802,1654.7777117598716,1623.659467731926,1592.541223703979,1561.4229796760337,1530.3047356480874,1499.1864916201412,1468.0682475921956,1436.9500035642495,1405.8317595363035,1374.7135155083577,1343.5952714804116,1312.477027452466,1281.35878342452,1250.2405393965737,1219.1222953686276,1188.0040513406818,1156.8858073127358,1125.76756328479,1094.649319256844,1063.5310752288979,1032.4128312009511 -Commercial Battery Storage 6Hr/Moderate,3131.8832194820807,2889.637329132827,2667.2864247359057,2548.9004672002725,2441.4487317361977,2340.5944976795363,2247.183632554904,2162.61872675336,2082.9387599281176,2056.9020254290167,2030.8652909299144,2004.8285564308135,1978.7918219317125,1952.75508743261,1926.7183529335089,1900.681618434408,1874.6448839353066,1848.6081494362054,1822.571414937104,1796.534680438002,1770.4979459389006,1744.4612114397996,1718.4244769406987,1692.387742441597,1666.3510079424957,1640.314273443394,1614.277538944293,1588.2408044451909,1562.2040699460886 -Commercial Battery Storage 6Hr/Conservative,3131.8832194820807,3247.8788942777123,3271.0780292368386,3224.679759318585,3104.044257531129,2983.408755743671,2862.773253956212,2742.137752168755,2621.502250381297,2614.016289249325,2606.5303281173537,2599.044366985382,2591.55840585341,2584.0724447214384,2576.586483589467,2569.100522457494,2561.614561325523,2554.1286001935514,2546.6426390615793,2539.1566779296077,2531.670716797636,2524.1847556656644,2516.6987945336923,2509.2128334017216,2501.7268722697495,2494.2409111377774,2486.7549500058058,2479.268988873834,2471.78302774186 -Commercial Battery Storage 8Hr/Advanced,3702.0792658870673,2663.26780495963,2513.765775095453,2385.86379828042,2299.9009163266946,2213.9380343729686,2127.9751524192434,2042.0122704655175,1956.0493885117921,1919.2657034465099,1882.4820183812258,1845.6983333159433,1808.9146482506605,1772.1309631853776,1735.347278120095,1698.5635930548124,1661.7799079895294,1624.9962229242467,1588.2125378589637,1551.4288527936812,1514.6451677283983,1477.8614826631158,1441.0777975978324,1404.29411253255,1367.510427467267,1330.7267424019842,1293.9430573367015,1257.1593722714183,1220.375687206135 -Commercial Battery Storage 8Hr/Moderate,3702.0792658870673,3410.084299447468,3140.063479138023,2999.1434692809203,2867.022733893147,2743.664692481717,2629.558625255131,2526.2940423799046,2429.4304441621694,2399.0625636101427,2368.694683058115,2338.3268025060884,2307.9589219540617,2277.5910414020336,2247.223160850007,2216.8552802979807,2186.4873997459536,2156.119519193927,2125.7516386418997,2095.383758089872,2065.015877537845,2034.6479969858178,2004.2801164337916,1973.9122358817642,1943.544355329737,1913.1764747777106,1882.8085942256835,1852.4407136736554,1822.0728331216271 -Commercial Battery Storage 8Hr/Conservative,3702.0792658870673,3839.1933127717725,3866.616122148713,3811.7705033948305,3669.1718946347373,3526.5732858746433,3383.9746771145483,3241.376068354454,3098.77745959436,3089.9285915013493,3081.0797234083398,3072.2308553153293,3063.3819872223185,3054.5331191293085,3045.6842510362994,3036.835382943288,3027.9865148502777,3019.137646757268,3010.2887786642573,3001.4399105712473,2992.591042478238,2983.7421743852274,2974.8933062922174,2966.044438199207,2957.1955701061975,2948.346702013186,2939.4978339201766,2930.6489658271657,2921.800097734154 +Commercial Battery Storage 1Hr/Advanced,1708.6543909919249,1229.202267834563,1160.201233161033,1101.1694678729955,1061.4942353446183,1021.8190028162413,982.1437702878638,942.4685377594872,902.7933052311091,885.8161957502836,868.8390862694572,851.8619767886321,834.8848673078062,817.9077578269802,800.9306483461546,783.953538865329,766.9764293845036,749.9993199036779,733.0222104228524,716.0451009420265,699.0679914612008,682.090881980375,665.1137724995492,648.1366630187232,631.1595535378978,614.1824440570718,597.2053345762464,580.2282250954207,563.2511156145947 +Commercial Battery Storage 1Hr/Moderate,1708.6543909919249,1590.624987004306,1487.3121448901431,1425.1790892978179,1379.3391876603653,1334.6853757167942,1292.9572915743656,1255.0914656195782,1218.3219152841134,1203.0928913430623,1187.8638674020106,1172.63484346096,1157.4058195199086,1142.1767955788566,1126.947771637805,1111.7187476967542,1096.4897237557022,1081.2606998146514,1066.0316758736005,1050.8026519325483,1035.573627991497,1020.3446040504459,1005.1155801093947,989.8865561683439,974.6575322272922,959.4285082862408,944.1994843451894,928.9704604041373,913.7414364630855 +Commercial Battery Storage 1Hr/Conservative,1708.6543909919249,1771.9378869545883,1784.5945861471214,1759.2811877620552,1693.466351960886,1627.651516159715,1561.8366803585438,1496.0218445573746,1430.207008756204,1426.1229100007417,1422.0388112452806,1417.954712489819,1413.8706137343568,1409.7865149788954,1405.7024162234334,1401.6183174679713,1397.5342187125088,1393.450119957048,1389.3660212015861,1385.2819224461239,1381.1978236906623,1377.1137249352007,1373.029626179739,1368.945527424277,1364.8614286688157,1360.777329913353,1356.693231157892,1352.6091324024303,1348.5250336469667 +Commercial Battery Storage 2Hr/Advanced,1994.1302219816112,1434.5729622912497,1354.043482885758,1285.1489025432334,1238.8448748439548,1192.5408471446756,1146.2368194453961,1099.9327917461178,1053.628764046838,1033.8151801669806,1014.0015962871227,994.1880124072657,974.3744285274082,954.5608446475507,934.7472607676935,914.9336768878362,895.120093007979,875.3065091281218,855.4929252482646,835.679341368407,815.8657574885497,796.0521736086923,776.2385897288349,756.4250058489774,736.6114219691202,716.7978380892628,696.9842542094057,677.1706703295481,657.3570864496904 +Commercial Battery Storage 2Hr/Moderate,1994.1302219816112,1851.1933165698713,1724.0139307570337,1650.5989181034563,1592.4081710027563,1536.487544521381,1484.3981468363497,1437.1700920735836,1391.7973402916673,1374.3998735380221,1357.0024067843756,1339.6049400307306,1322.207473277085,1304.8100065234382,1287.4125397697926,1270.0150730161472,1252.617606262501,1235.2201395088557,1217.82267275521,1200.4252060015635,1183.027739247918,1165.6302724942723,1148.2328057406269,1130.8353389869812,1113.4378722333354,1096.0404054796895,1078.6429387260437,1061.2454719723974,1043.8480052187508 +Commercial Battery Storage 2Hr/Conservative,1994.1302219816112,2067.986896869819,2082.75823184746,2053.2155618921765,1976.4046200084417,1899.5936781247049,1822.7827362409682,1745.9717943572332,1669.160852473497,1664.3943971851945,1659.6279418968936,1654.8614866085916,1650.095031320289,1645.3285760319875,1640.5621207436857,1635.795665455383,1631.0292101670807,1626.2627548787793,1621.496299590477,1616.7298443021753,1611.9633890138734,1607.1969337255719,1602.4304784372691,1597.6640231489675,1592.897567860666,1588.1311125723632,1583.3646572840619,1578.5982019957598,1573.831746707456 +Commercial Battery Storage 4Hr/Advanced,2565.0818839609838,1845.3143512046233,1741.7279823352078,1653.1077718837093,1593.5461538426268,1533.9845358015439,1474.422917760461,1414.8612997193786,1355.2996816782952,1329.8131490003748,1304.3266163224534,1278.8400836445333,1253.3535509666126,1227.8670182886915,1202.380485610771,1176.8939529328507,1151.40742025493,1125.9208875770094,1100.434354899089,1074.947822221168,1049.4612895432476,1023.974756865327,998.4882241874063,973.0016915094855,947.515158831565,922.0286261536444,896.5420934757237,871.0555607978032,845.5690281198819 +Commercial Battery Storage 4Hr/Moderate,2565.0818839609838,2372.3299757010022,2197.417502490815,2101.4385757147334,2018.5461376875394,1940.0918821305554,1867.2798573603184,1801.327344981595,1738.7481903067749,1717.0138379279408,1695.2794855491056,1673.5451331702714,1651.8107807914373,1630.0764284126017,1608.342076033767,1586.6077236549331,1564.873371276098,1543.139018897264,1521.4046665184292,1499.6703141395942,1477.9359617607597,1456.2016093819252,1434.467257003091,1412.7329046242564,1390.9985522454217,1369.264199866587,1347.5298474877525,1325.795495108917,1304.0611427300819 +Commercial Battery Storage 4Hr/Conservative,2565.0818839609838,2660.0849167002793,2679.085523248138,2641.084310152419,2542.281156103553,2443.4780020546855,2344.6748480058177,2245.871693956951,2147.068539908083,2140.9373715541,2134.806203200119,2128.6750348461364,2122.5438664921535,2116.4126981381714,2110.28152978419,2104.1503614302064,2098.019193076224,2091.8880247222423,2085.7568563682594,2079.6256880142773,2073.4945196602953,2067.3633513063132,2061.2321829523307,2055.1010145983487,2048.969846244366,2042.8386778903835,2036.7075095364014,2030.5763411824191,2024.4451728284348 +Commercial Battery Storage 6Hr/Advanced,3136.033545940357,2256.055740117997,2129.4124817846578,2021.0666412241858,1948.2474328412993,1875.4282244584126,1802.609016075526,1729.7898076926394,1656.9705993097525,1625.811117833769,1594.6516363577841,1563.4921548818006,1532.3326734058166,1501.1731919298325,1470.0137104538487,1438.8542289778648,1407.694747501881,1376.535266025897,1345.375784549913,1314.2163030739293,1283.0568215979456,1251.8973401219614,1220.7378586459774,1189.5783771699935,1158.4188956940097,1127.2594142180258,1096.0999327420418,1064.9404512660578,1033.7809697900732 +Commercial Battery Storage 6Hr/Moderate,3136.033545940357,2893.4666348321325,2670.821074224597,2552.2782333260106,2444.684104372322,2343.696219739729,2250.161567884287,2165.4845978896064,2085.699040321883,2059.6278023178597,2033.5565643138357,2007.4853263098128,1981.4140883057896,1955.3428503017649,1929.2716122977417,1903.2003742937188,1877.1291362896952,1851.057898285672,1824.9866602816487,1798.9154222776247,1772.844184273601,1746.772946269578,1720.701708265555,1694.6304702615314,1668.559232257508,1642.4879942534842,1616.416756249461,1590.345518245437,1564.2742802414125 +Commercial Battery Storage 6Hr/Conservative,3136.033545940357,3252.1829365307394,3275.412814648816,3228.9530584126624,3108.157692198665,2987.362325984666,2866.5669597706665,2745.771593556668,2624.976227342669,2617.480345923006,2609.984464503344,2602.4885830836815,2594.992701664018,2587.496820244356,2580.0009388246935,2572.5050574050297,2565.0091759853676,2557.513294565705,2550.017413146042,2542.5215317263796,2535.025650306717,2527.529768887054,2520.0338874673917,2512.5380060477296,2505.0421246280666,2497.5462432084037,2490.050361788741,2482.554480369078,2475.058598949414 +Commercial Battery Storage 8Hr/Advanced,3706.98520791973,2666.7971290313712,2517.0969812341077,2389.0255105646615,2302.9487118399716,2216.8719131152807,2130.7951143905907,2044.7183156659,1958.6415169412098,1921.809086667163,1884.9766563931148,1848.1442261190678,1811.3117958450207,1774.4793655709734,1737.6469352969264,1700.8145050228793,1663.982074748832,1627.149644474785,1590.3172142007375,1553.4847839266906,1516.6523536526431,1479.8199233785963,1442.9874931045488,1406.1550628305017,1369.3226325564544,1332.4902022824072,1295.65777200836,1258.8253417343126,1221.9929114602648 +Commercial Battery Storage 8Hr/Moderate,3706.98520791973,3414.603293963263,3144.2246459583776,3003.1178909372875,2870.8220710571054,2747.300557348903,2633.0432784082554,2529.6418507976173,2432.6498903369907,2402.241766707779,2371.8336430785657,2341.425519449354,2311.0173958201417,2280.6092721909286,2250.2011485617163,2219.793024932505,2189.3849013032927,2158.9767776740805,2128.5686540448683,2098.1605304156556,2067.752406786443,2037.3442831572306,2006.936159528019,1976.5280358988066,1946.1199122695941,1915.711788640382,1885.3036650111699,1854.8955413819567,1824.487417752743 +Commercial Battery Storage 8Hr/Conservative,3706.98520791973,3844.2809563612,3871.740106049494,3816.821806672905,3674.0342282937763,3531.2466499146462,3388.4590715355152,3245.6714931563856,3102.883914777255,3094.0233202919117,3085.162725806569,3076.302131321226,3067.4415368358823,3058.5809423505398,3049.7203478651977,3040.8597533798534,3031.9991588945104,3023.138564409168,3014.2779699238245,3005.4173754384815,2996.556780953139,2987.696186467796,2978.835591982453,2969.97499749711,2961.1144030117675,2952.2538085264237,2943.3932140410807,2934.5326195557373,2925.6720250703925 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 index 3fec2c6..06d3842 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_capex.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_capex.csv @@ -1,16 +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,1706.3931034696138,1227.575502489093,1158.6657859777124,1099.7121452038948,1060.08942013913,1020.4666950743654,980.8439700096003,941.221244944836,901.5985198800705,884.6438784454667,867.6892370108621,850.7345955762588,833.7799541416547,816.8253127070506,799.8706712724468,782.916029837843,765.9613884032393,749.0067469686355,732.0521055340317,715.0974640994276,698.1428226648237,681.1881812302198,664.2335397956159,647.2788983610117,630.324256926408,613.3696154918039,596.4149740572003,579.4603326225964,562.5056911879922 -Commercial Battery Storage 1Hr/Moderate,1706.3931034696138,1588.519903346223,1485.3437887306102,1423.292961998653,1377.5137263438257,1332.919010674085,1291.246150804335,1253.4304376869973,1216.7095493429877,1201.500679976201,1186.2918106094132,1171.0829412426265,1155.8740718758393,1140.6652025090514,1125.456333142264,1110.2474637754772,1095.0385944086893,1079.8297250419025,1064.6208556751155,1049.4119863083274,1034.2031169415404,1018.9942475747533,1003.7853782079661,988.5765088411794,973.3676394743918,958.1587701076044,942.949900740817,927.741031374029,912.5321620072413 -Commercial Battery Storage 1Hr/Conservative,1706.3931034696138,1769.592848042562,1782.232796957152,1756.952899127972,1691.2251647721066,1625.4974304162395,1559.769696060372,1494.0419617045065,1428.3142273486399,1424.235533619264,1420.156839889889,1416.0781461605136,1411.9994524311376,1407.9207587017622,1403.8420649723867,1399.7633712430106,1395.6846775136344,1391.6059837842597,1387.527290054884,1383.448596325508,1379.3699025961325,1375.2912088667574,1371.2125151373816,1367.133821408006,1363.055127678631,1358.9764339492544,1354.8977402198796,1350.819046490504,1346.7403527611266 -Commercial Battery Storage 2Hr/Advanced,1991.491126672107,1432.6744028420267,1352.2514987088182,1283.4480956433981,1237.2053481659252,1190.9626006884516,1144.7198532109778,1098.477105733505,1052.2343582560309,1032.4469963027586,1012.6596343494856,992.8722723962137,973.0849104429412,953.2975484896687,933.5101865363966,913.7228245831244,893.9354626298522,874.1481006765799,854.3607387233078,834.5733767700353,814.7860148167629,794.9986528634906,775.2112909102183,755.4239289569458,735.6365670036736,715.8492050504012,696.0618430971292,676.2744811438566,656.487119190584 -Commercial Battery Storage 2Hr/Moderate,1991.491126672107,1848.7433885035437,1721.7323159316693,1648.4144630389767,1590.3007274222998,1534.4541080751753,1482.4336471544484,1435.2680955002697,1389.9553914600137,1372.580949066764,1355.2065066735133,1337.8320642802641,1320.457621887014,1303.083179493763,1285.708737100513,1268.3342947072633,1250.959852314013,1233.5854099207631,1216.2109675275133,1198.8365251342623,1181.4620827410124,1164.0876403477625,1146.7131979545127,1129.3387555612628,1111.9643131680125,1094.5898707747624,1077.2154283815123,1059.8409859882615,1042.4665435950108 -Commercial Battery Storage 2Hr/Conservative,1991.491126672107,2065.250057289592,2080.0018434130893,2050.498271166094,1973.788983323911,1897.0796954817254,1820.37040763954,1743.6611197973564,1666.9518319551714,1662.191684745276,1657.4315375353822,1652.6713903254872,1647.911243115592,1643.1510959056977,1638.390948695803,1633.6308014859073,1628.8706542760121,1624.110507066118,1619.350359856223,1614.5902126463282,1609.8300654364334,1605.069918226539,1600.3097710166435,1595.5496238067492,1590.7894765968547,1586.029329386959,1581.2691821770647,1576.50903496717,1571.7488877572732 -Commercial Battery Storage 4Hr/Advanced,2561.6871730770936,1842.8722035478943,1739.4229241710298,1650.9199965224054,1591.4372042195148,1531.9544119166237,1472.4716196137329,1412.9888273108427,1353.5060350079514,1328.0532320173425,1302.6004290267324,1277.1476260361237,1251.6948230455146,1226.242020054905,1200.789217064296,1175.3364140736871,1149.883611083078,1124.4308080924686,1098.9780051018597,1073.5252021112503,1048.0723991206414,1022.6195961300324,997.1667931394231,971.7139901488138,946.2611871582048,920.8083841675956,895.3555811769864,869.9027781863774,844.4499751957676 -Commercial Battery Storage 4Hr/Moderate,2561.6871730770936,2369.1903588181854,2194.509370333787,2098.6574651196247,2015.8747295792489,1937.5243028773561,1864.8086398546761,1798.9434111268147,1736.4470756940655,1714.7414872478903,1693.035898801714,1671.3303103555386,1649.6247219093634,1627.9191334631867,1606.2135450170108,1584.5079565708359,1562.8023681246596,1541.0967796784844,1519.3911912323085,1497.6856027861322,1475.9800143399568,1454.274425893781,1432.5688374476058,1410.86324900143,1389.157660555254,1367.4520721090782,1345.7464836629026,1324.0408952167263,1302.3353067705498 -Commercial Battery Storage 4Hr/Conservative,2561.6871730770936,2656.564475783652,2675.539936324964,2637.58901524234,2538.9166204275193,2440.2442256126983,2341.5718307978764,2242.899435983056,2144.227041168234,2138.1039869973,2131.980932826368,2125.857878655435,2119.7348244845007,2113.6117703135674,2107.488716142635,2101.365661971701,2095.2426078007675,2089.1195536298346,2082.996499458901,2076.8734452879676,2070.7503911170347,2064.627336946102,2058.504282775168,2052.3812286042353,2046.2581744333022,2040.1351202623682,2034.0120660914354,2027.8890119205018,2021.7659577495667 -Commercial Battery Storage 6Hr/Advanced,3131.8832194820807,2253.0700042537624,2126.5943496332416,2018.391897401413,1945.6690602731048,1872.9462231447967,1800.2233860164883,1727.5005488881802,1654.7777117598716,1623.659467731926,1592.541223703979,1561.4229796760337,1530.3047356480874,1499.1864916201412,1468.0682475921956,1436.9500035642495,1405.8317595363035,1374.7135155083577,1343.5952714804116,1312.477027452466,1281.35878342452,1250.2405393965737,1219.1222953686276,1188.0040513406818,1156.8858073127358,1125.76756328479,1094.649319256844,1063.5310752288979,1032.4128312009511 -Commercial Battery Storage 6Hr/Moderate,3131.8832194820807,2889.637329132827,2667.2864247359057,2548.9004672002725,2441.4487317361977,2340.5944976795363,2247.183632554904,2162.61872675336,2082.9387599281176,2056.9020254290167,2030.8652909299144,2004.8285564308135,1978.7918219317125,1952.75508743261,1926.7183529335089,1900.681618434408,1874.6448839353066,1848.6081494362054,1822.571414937104,1796.534680438002,1770.4979459389006,1744.4612114397996,1718.4244769406987,1692.387742441597,1666.3510079424957,1640.314273443394,1614.277538944293,1588.2408044451909,1562.2040699460886 -Commercial Battery Storage 6Hr/Conservative,3131.8832194820807,3247.8788942777123,3271.0780292368386,3224.679759318585,3104.044257531129,2983.408755743671,2862.773253956212,2742.137752168755,2621.502250381297,2614.016289249325,2606.5303281173537,2599.044366985382,2591.55840585341,2584.0724447214384,2576.586483589467,2569.100522457494,2561.614561325523,2554.1286001935514,2546.6426390615793,2539.1566779296077,2531.670716797636,2524.1847556656644,2516.6987945336923,2509.2128334017216,2501.7268722697495,2494.2409111377774,2486.7549500058058,2479.268988873834,2471.78302774186 -Commercial Battery Storage 8Hr/Advanced,3702.0792658870673,2663.26780495963,2513.765775095453,2385.86379828042,2299.9009163266946,2213.9380343729686,2127.9751524192434,2042.0122704655175,1956.0493885117921,1919.2657034465099,1882.4820183812258,1845.6983333159433,1808.9146482506605,1772.1309631853776,1735.347278120095,1698.5635930548124,1661.7799079895294,1624.9962229242467,1588.2125378589637,1551.4288527936812,1514.6451677283983,1477.8614826631158,1441.0777975978324,1404.29411253255,1367.510427467267,1330.7267424019842,1293.9430573367015,1257.1593722714183,1220.375687206135 -Commercial Battery Storage 8Hr/Moderate,3702.0792658870673,3410.084299447468,3140.063479138023,2999.1434692809203,2867.022733893147,2743.664692481717,2629.558625255131,2526.2940423799046,2429.4304441621694,2399.0625636101427,2368.694683058115,2338.3268025060884,2307.9589219540617,2277.5910414020336,2247.223160850007,2216.8552802979807,2186.4873997459536,2156.119519193927,2125.7516386418997,2095.383758089872,2065.015877537845,2034.6479969858178,2004.2801164337916,1973.9122358817642,1943.544355329737,1913.1764747777106,1882.8085942256835,1852.4407136736554,1822.0728331216271 -Commercial Battery Storage 8Hr/Conservative,3702.0792658870673,3839.1933127717725,3866.616122148713,3811.7705033948305,3669.1718946347373,3526.5732858746433,3383.9746771145483,3241.376068354454,3098.77745959436,3089.9285915013493,3081.0797234083398,3072.2308553153293,3063.3819872223185,3054.5331191293085,3045.6842510362994,3036.835382943288,3027.9865148502777,3019.137646757268,3010.2887786642573,3001.4399105712473,2992.591042478238,2983.7421743852274,2974.8933062922174,2966.044438199207,2957.1955701061975,2948.346702013186,2939.4978339201766,2930.6489658271657,2921.800097734154 +Commercial Battery Storage 1Hr/Advanced,1708.6543909919249,1229.202267834563,1160.201233161033,1101.1694678729955,1061.4942353446183,1021.8190028162413,982.1437702878638,942.4685377594872,902.7933052311091,885.8161957502836,868.8390862694572,851.8619767886321,834.8848673078062,817.9077578269802,800.9306483461546,783.953538865329,766.9764293845036,749.9993199036779,733.0222104228524,716.0451009420265,699.0679914612008,682.090881980375,665.1137724995492,648.1366630187232,631.1595535378978,614.1824440570718,597.2053345762464,580.2282250954207,563.2511156145947 +Commercial Battery Storage 1Hr/Moderate,1708.6543909919249,1590.624987004306,1487.3121448901431,1425.1790892978179,1379.3391876603653,1334.6853757167942,1292.9572915743656,1255.0914656195782,1218.3219152841134,1203.0928913430623,1187.8638674020106,1172.63484346096,1157.4058195199086,1142.1767955788566,1126.947771637805,1111.7187476967542,1096.4897237557022,1081.2606998146514,1066.0316758736005,1050.8026519325483,1035.573627991497,1020.3446040504459,1005.1155801093947,989.8865561683439,974.6575322272922,959.4285082862408,944.1994843451894,928.9704604041373,913.7414364630855 +Commercial Battery Storage 1Hr/Conservative,1708.6543909919249,1771.9378869545883,1784.5945861471214,1759.2811877620552,1693.466351960886,1627.651516159715,1561.8366803585438,1496.0218445573746,1430.207008756204,1426.1229100007417,1422.0388112452806,1417.954712489819,1413.8706137343568,1409.7865149788954,1405.7024162234334,1401.6183174679713,1397.5342187125088,1393.450119957048,1389.3660212015861,1385.2819224461239,1381.1978236906623,1377.1137249352007,1373.029626179739,1368.945527424277,1364.8614286688157,1360.777329913353,1356.693231157892,1352.6091324024303,1348.5250336469667 +Commercial Battery Storage 2Hr/Advanced,1994.1302219816112,1434.5729622912497,1354.043482885758,1285.1489025432334,1238.8448748439548,1192.5408471446756,1146.2368194453961,1099.9327917461178,1053.628764046838,1033.8151801669806,1014.0015962871227,994.1880124072657,974.3744285274082,954.5608446475507,934.7472607676935,914.9336768878362,895.120093007979,875.3065091281218,855.4929252482646,835.679341368407,815.8657574885497,796.0521736086923,776.2385897288349,756.4250058489774,736.6114219691202,716.7978380892628,696.9842542094057,677.1706703295481,657.3570864496904 +Commercial Battery Storage 2Hr/Moderate,1994.1302219816112,1851.1933165698713,1724.0139307570337,1650.5989181034563,1592.4081710027563,1536.487544521381,1484.3981468363497,1437.1700920735836,1391.7973402916673,1374.3998735380221,1357.0024067843756,1339.6049400307306,1322.207473277085,1304.8100065234382,1287.4125397697926,1270.0150730161472,1252.617606262501,1235.2201395088557,1217.82267275521,1200.4252060015635,1183.027739247918,1165.6302724942723,1148.2328057406269,1130.8353389869812,1113.4378722333354,1096.0404054796895,1078.6429387260437,1061.2454719723974,1043.8480052187508 +Commercial Battery Storage 2Hr/Conservative,1994.1302219816112,2067.986896869819,2082.75823184746,2053.2155618921765,1976.4046200084417,1899.5936781247049,1822.7827362409682,1745.9717943572332,1669.160852473497,1664.3943971851945,1659.6279418968936,1654.8614866085916,1650.095031320289,1645.3285760319875,1640.5621207436857,1635.795665455383,1631.0292101670807,1626.2627548787793,1621.496299590477,1616.7298443021753,1611.9633890138734,1607.1969337255719,1602.4304784372691,1597.6640231489675,1592.897567860666,1588.1311125723632,1583.3646572840619,1578.5982019957598,1573.831746707456 +Commercial Battery Storage 4Hr/Advanced,2565.0818839609838,1845.3143512046233,1741.7279823352078,1653.1077718837093,1593.5461538426268,1533.9845358015439,1474.422917760461,1414.8612997193786,1355.2996816782952,1329.8131490003748,1304.3266163224534,1278.8400836445333,1253.3535509666126,1227.8670182886915,1202.380485610771,1176.8939529328507,1151.40742025493,1125.9208875770094,1100.434354899089,1074.947822221168,1049.4612895432476,1023.974756865327,998.4882241874063,973.0016915094855,947.515158831565,922.0286261536444,896.5420934757237,871.0555607978032,845.5690281198819 +Commercial Battery Storage 4Hr/Moderate,2565.0818839609838,2372.3299757010022,2197.417502490815,2101.4385757147334,2018.5461376875394,1940.0918821305554,1867.2798573603184,1801.327344981595,1738.7481903067749,1717.0138379279408,1695.2794855491056,1673.5451331702714,1651.8107807914373,1630.0764284126017,1608.342076033767,1586.6077236549331,1564.873371276098,1543.139018897264,1521.4046665184292,1499.6703141395942,1477.9359617607597,1456.2016093819252,1434.467257003091,1412.7329046242564,1390.9985522454217,1369.264199866587,1347.5298474877525,1325.795495108917,1304.0611427300819 +Commercial Battery Storage 4Hr/Conservative,2565.0818839609838,2660.0849167002793,2679.085523248138,2641.084310152419,2542.281156103553,2443.4780020546855,2344.6748480058177,2245.871693956951,2147.068539908083,2140.9373715541,2134.806203200119,2128.6750348461364,2122.5438664921535,2116.4126981381714,2110.28152978419,2104.1503614302064,2098.019193076224,2091.8880247222423,2085.7568563682594,2079.6256880142773,2073.4945196602953,2067.3633513063132,2061.2321829523307,2055.1010145983487,2048.969846244366,2042.8386778903835,2036.7075095364014,2030.5763411824191,2024.4451728284348 +Commercial Battery Storage 6Hr/Advanced,3136.033545940357,2256.055740117997,2129.4124817846578,2021.0666412241858,1948.2474328412993,1875.4282244584126,1802.609016075526,1729.7898076926394,1656.9705993097525,1625.811117833769,1594.6516363577841,1563.4921548818006,1532.3326734058166,1501.1731919298325,1470.0137104538487,1438.8542289778648,1407.694747501881,1376.535266025897,1345.375784549913,1314.2163030739293,1283.0568215979456,1251.8973401219614,1220.7378586459774,1189.5783771699935,1158.4188956940097,1127.2594142180258,1096.0999327420418,1064.9404512660578,1033.7809697900732 +Commercial Battery Storage 6Hr/Moderate,3136.033545940357,2893.4666348321325,2670.821074224597,2552.2782333260106,2444.684104372322,2343.696219739729,2250.161567884287,2165.4845978896064,2085.699040321883,2059.6278023178597,2033.5565643138357,2007.4853263098128,1981.4140883057896,1955.3428503017649,1929.2716122977417,1903.2003742937188,1877.1291362896952,1851.057898285672,1824.9866602816487,1798.9154222776247,1772.844184273601,1746.772946269578,1720.701708265555,1694.6304702615314,1668.559232257508,1642.4879942534842,1616.416756249461,1590.345518245437,1564.2742802414125 +Commercial Battery Storage 6Hr/Conservative,3136.033545940357,3252.1829365307394,3275.412814648816,3228.9530584126624,3108.157692198665,2987.362325984666,2866.5669597706665,2745.771593556668,2624.976227342669,2617.480345923006,2609.984464503344,2602.4885830836815,2594.992701664018,2587.496820244356,2580.0009388246935,2572.5050574050297,2565.0091759853676,2557.513294565705,2550.017413146042,2542.5215317263796,2535.025650306717,2527.529768887054,2520.0338874673917,2512.5380060477296,2505.0421246280666,2497.5462432084037,2490.050361788741,2482.554480369078,2475.058598949414 +Commercial Battery Storage 8Hr/Advanced,3706.98520791973,2666.7971290313712,2517.0969812341077,2389.0255105646615,2302.9487118399716,2216.8719131152807,2130.7951143905907,2044.7183156659,1958.6415169412098,1921.809086667163,1884.9766563931148,1848.1442261190678,1811.3117958450207,1774.4793655709734,1737.6469352969264,1700.8145050228793,1663.982074748832,1627.149644474785,1590.3172142007375,1553.4847839266906,1516.6523536526431,1479.8199233785963,1442.9874931045488,1406.1550628305017,1369.3226325564544,1332.4902022824072,1295.65777200836,1258.8253417343126,1221.9929114602648 +Commercial Battery Storage 8Hr/Moderate,3706.98520791973,3414.603293963263,3144.2246459583776,3003.1178909372875,2870.8220710571054,2747.300557348903,2633.0432784082554,2529.6418507976173,2432.6498903369907,2402.241766707779,2371.8336430785657,2341.425519449354,2311.0173958201417,2280.6092721909286,2250.2011485617163,2219.793024932505,2189.3849013032927,2158.9767776740805,2128.5686540448683,2098.1605304156556,2067.752406786443,2037.3442831572306,2006.936159528019,1976.5280358988066,1946.1199122695941,1915.711788640382,1885.3036650111699,1854.8955413819567,1824.487417752743 +Commercial Battery Storage 8Hr/Conservative,3706.98520791973,3844.2809563612,3871.740106049494,3816.821806672905,3674.0342282937763,3531.2466499146462,3388.4590715355152,3245.6714931563856,3102.883914777255,3094.0233202919117,3085.162725806569,3076.302131321226,3067.4415368358823,3058.5809423505398,3049.7203478651977,3040.8597533798534,3031.9991588945104,3023.138564409168,3014.2779699238245,3005.4173754384815,2996.556780953139,2987.696186467796,2978.835591982453,2969.97499749711,2961.1144030117675,2952.2538085264237,2943.3932140410807,2934.5326195557373,2925.6720250703925 diff --git a/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv b/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv index 5263a8a..68ce22d 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv @@ -1,4 +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,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -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 -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 +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 ccbab1a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 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 389dd3d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +Residential DW - Class 1/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_lcoe.csv b/tests/data/Distributed_Wind/Market/20/df_lcoe.csv index a65dbb0..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,142.1500322825998,95.89363638353693,75.37256624204574,67.10399425667363,58.676675576421715,51.51717738327583,46.77235807259912,42.164489422258335,37.67063949171491,35.581799416751345,34.68642340604918,33.78923871571611,32.89018091890516,31.989182492701442,31.08617262993519,30.181077037104764,29.273817717200583,28.36431273609657,27.452475971041906,26.8302393663854,26.20657609822513,25.5814292679558,24.549395816399727,23.549181610630814,22.217984038926527,21.642388703936042,21.139446507910765,20.97802281012843,20.81659892003859 -Residential DW - Class 1/Moderate,157.84040343239792,113.28261799691023,104.19123660780538,95.0920170109962,86.41167751234961,78.13384189916465,70.23115554518039,62.67868942542198,55.3949297631679,52.068029685174885,50.65067211000009,49.230420647415855,47.807172214466995,46.380818774489725,44.9512470360124,43.518338129432394,42.08196725953437,40.64200333171663,39.19830854957784,38.2179740240761,37.23535683696834,36.2503659504861,34.61435646994506,33.029257782663464,30.914585709885287,30.008877215849186,29.219413744157414,28.97637986965435,28.733345687459273 -Residential DW - Class 1/Conservative,160.579569921261,116.57737240786514,109.27667145979007,101.86729795348563,94.79586516243286,88.05230713463732,81.61433656351198,75.46164121578657,69.57436198033031,65.2570138999137,63.42207107316081,61.58336619277565,59.740765250916475,57.89412779992036,56.04330656087415,54.188147003294496,52.32848689340141,50.46415580821268,48.594974612406595,47.328161750228674,46.05838142796293,44.78551529651034,42.66632499278133,40.613318720289584,37.87186704665229,36.7020680253797,35.683387533154736,35.37506551727509,35.06674310139583 -Commercial DW - Class 1/Advanced,88.25654521843447,65.15971444491774,56.07464388113929,49.15591555977668,43.41424423019849,38.55977677747592,35.44847039023418,32.449914433854254,29.54956056636421,27.934593925442,27.229976963306775,26.523921815089615,25.816377251525825,25.10728958151712,24.396602502496382,23.684256939748252,22.970190873723862,22.254339154289653,21.536633300743826,21.043930673721302,20.550073920635473,20.05501701300505,19.255526840386015,18.480898419354816,17.4608715423647,17.004786236076892,16.68351201231062,16.540357342216893,16.397202500720944 -Commercial DW - Class 1/Moderate,98.59156997592412,76.5855615158817,70.38780090350043,64.22375139028857,58.36897593133791,52.80846957008006,47.52059521041508,42.48578743298804,37.68649948489213,37.20387296187254,36.15363770379066,35.10340479670732,34.05317435425546,33.002946497511054,31.95272135561267,30.902499066443745,30.390119793581054,29.35506076680344,28.31729470422287,27.888556968833512,27.4598193630977,27.031081894344947,26.132975921054218,25.25991753520167,23.978743034556146,23.58765933146308,23.196649422773604,22.80563899226439,22.414628039935227 -Commercial DW - Class 1/Conservative,100.3958200607062,81.9221097452939,77.29313669331279,71.93430549592196,66.84227086223055,62.00615214522413,57.407129207315464,53.02818306614353,49.43523802718865,48.49510361116579,47.554970310611424,46.614838178585806,45.67470727156843,44.734577649738334,43.79444937728197,42.8543225227321,41.914197159342685,40.9740733655019,40.033951225190464,39.093830828489295,38.1537122721431,37.213595660189114,35.57593637306083,33.990207216235,31.82661341290581,30.971491607877528,30.116476625944923,29.261460466186847,28.406443128602724 -Midsize DW - Class 1/Advanced,56.71963643955928,48.66148009899723,44.8954393501995,40.452547584145634,36.31366618309887,32.45288258846564,28.843083195062118,25.460569131141,23.942712309171867,22.916985621484972,22.581231328861502,22.24500995513756,21.908304859899562,21.571098602900413,21.233372895429316,20.895108548090548,20.556285414679092,20.21688233180722,19.876877053903335,19.70719021961926,19.537491837873656,19.367781439704306,18.900294721988814,18.44353487300699,17.717822938451857,17.56178164682052,17.321271257361573,17.152439935077037,16.98360840448388 -Midsize DW - Class 1/Moderate,63.796990138749905,55.015935027112334,50.81804056990697,46.727443652917884,42.915555388465314,39.3597828567613,36.035153643027606,32.91983988428186,31.003047215420672,30.56786237231891,30.132677725168367,29.697493283290022,29.262309056605464,28.827125055686192,28.391941291807687,27.956757777008836,27.521574524158012,27.086391547025404,26.651208860363695,26.21602647999721,25.780844422920726,25.34566270741022,24.47794142476007,23.63512145896688,22.41975190784382,22.0228611331448,22.00137706824413,21.979893003347684,21.958408938455545 -Midsize DW - Class 1/Conservative,65.03252815742216,56.481861279155716,53.016910186435396,49.60047937607444,46.4155797047405,43.44465749295873,40.66684685278316,38.06390879393637,35.82797482411219,35.31005201812257,34.792129447274384,34.27420712275285,33.75628505646386,33.2383632610932,32.72044175017147,32.202520538145336,31.68459964045682,31.166679073630164,30.648758855368587,30.130839004661297,29.612919541901988,29.09500048902186,28.05803395557415,27.0509490023548,25.5968045467396,25.124834622833255,25.10335275068493,25.081870878541675,25.060389006403582 -Large DW - Class 1/Advanced,36.0006341631512,35.89580863562643,31.483465425780015,27.1841899324892,26.012862965971898,24.900405513511544,23.842486269584708,22.83518813821612,21.87505336493062,21.455562503539205,21.28651043364302,21.117458032011548,20.948405282610732,20.779352168356265,20.61029867102624,20.44124477116465,20.27219044797541,20.103135679204726,19.934080441011226,19.76502470782183,19.59596845217135,19.42691164452459,18.953599846272702,18.491111136418482,17.753526936076078,17.598189878386822,17.442901703089237,17.28761333763482,17.239041134662767 -Large DW - Class 1/Moderate,41.06675038746178,41.4966080990504,37.42385204627519,33.422161966432064,31.949241778927856,30.55034832937617,29.220035033124347,27.953376147078952,26.746029372144157,26.19895468844988,25.982459209529292,25.765963292718148,25.549466916851458,25.332970059377956,25.116472696244706,24.899974801769797,24.683476348502392,24.46697730706747,24.250477645994433,24.03397733152682,23.81747632741058,23.600974594659252,22.98285627430914,22.379024430643963,21.412066539534372,21.21367487672694,21.015347738676518,20.817020349619074,20.759558295038353 -Large DW - Class 1/Conservative,41.951174067299064,42.557812207909684,40.692487489785655,38.777425772994015,36.95659641970035,35.227280738296656,33.58274581139848,32.01690264597028,30.52437762762006,30.112253241001184,29.856616949635473,29.600980132801087,29.345342765100057,29.089704819470846,28.834066267049934,28.578427077019043,28.322787216437142,28.06714665005423,27.811505340105583,27.555863246083444,27.300220324482943,27.044576528520338,26.306992827439203,25.586552898379978,24.430361712387462,24.19645000035754,23.962615718036023,23.728781134506082,23.66398495234821 -Residential DW - Class 2/Advanced,155.80476144473408,103.64755394771298,81.31062300693654,72.25853891397006,63.07425311994027,55.286700961585964,50.115667975189226,45.110545253499645,40.244860284700245,38.0132794538922,37.056717979513564,36.098224229494605,35.13772937438377,34.175161277092016,33.21044429184607,32.243499048302496,31.274242219530944,30.30258627244196,29.328439199091935,28.663682094983447,27.997400836409916,27.329534636603412,26.226977243699423,25.158413462752847,23.736248588266072,23.121319982068346,22.584009262541823,22.41155468647022,22.239099904949796 -Residential DW - Class 2/Moderate,172.79828018660436,122.44260102111109,112.39970698672934,102.39644134020554,92.88788034410604,83.85091286971962,75.25131119865608,67.05808357928193,59.18033882301866,55.62609523632736,54.11188261992311,52.594578362494325,51.074072336918555,49.55024912385333,48.02298769006138,46.49216104299323,44.95763585956031,43.41927208681951,41.87692251206103,40.82959688808901,39.779832616972925,38.727532439884094,36.97972635383929,35.286310046926324,33.02713199034906,32.05953196303427,31.21612055439339,30.9564789752804,30.696837067449277 -Residential DW - Class 2/Conservative,175.76494532289695,126.00376783501807,117.88578629505726,109.69216057508943,101.9004286667811,94.49511446080832,87.44816728897125,80.7341871705693,74.3287216536734,69.71634786227548,67.75601433225073,65.79166166889412,63.82314670694639,61.850319401262375,59.87302240863361,57.891090638745816,55.904350771583815,53.91262073832154,51.915709162436315,50.562328722573476,49.20577804142335,47.845930682508644,45.58192564195118,43.38862731426511,40.45983871201545,39.210101547807,38.12180958787466,37.792418406328544,37.463026797448876 -Commercial DW - Class 2/Advanced,98.49979570163907,70.9262008583132,60.81662984731839,53.1310395466295,46.7737943934666,41.416877235119166,37.964847397498986,34.65793207500504,31.477769718922588,29.757421021603665,29.006825410399,28.254697766587675,27.500983518021545,26.74562547007587,25.98856364624987,25.22973511700244,24.469073815798588,23.706510341237337,22.941971744018595,22.417118597776646,21.891036014827318,21.363674963174635,20.51201534239199,19.686839786898005,18.60025269302579,18.11440627201831,17.772167814372622,17.619671816021704,17.467175635083986 -Commercial DW - Class 2/Moderate,109.79274293769588,83.3632093878183,76.3401875968892,69.4173760389181,62.88577695130173,56.721332018605665,50.893934929805916,45.37668467530407,40.14567152812622,39.631551985883426,38.5127853114908,37.394021141507366,36.275259596980966,35.15650080688822,34.037744908794416,32.91899204958035,32.373178289551724,31.270578147081768,30.16509432553188,29.708379997273457,29.251665807128916,28.79495176290604,27.83824132564106,26.908212915935266,25.543437429325127,25.126834186811944,24.710309554037728,24.293784365393265,23.87725862087833 -Commercial DW - Class 2/Conservative,111.7642235568719,89.17202998861036,83.82947725855233,77.75146463125957,72.01476588017253,66.60052017523566,61.4822833225736,56.63642566804279,52.66105514920129,51.659573770622444,50.6580935803002,49.65661463475718,48.65513699415835,47.65366072260962,46.65218588848586,45.65071256479179,44.649240829561464,43.647770766298144,42.64630246446258,41.64483602001376,40.64337153600934,39.64190912327532,37.89738700754012,36.20818363942092,33.90340799466879,32.99248658858368,32.081678976163914,31.170870109061575,30.260059987276037 -Midsize DW - Class 2/Advanced,64.3874238595429,53.10003622259319,48.74892210849592,43.7246183200983,39.08530804397529,34.792881030781516,30.809838937344725,27.103901369259567,25.406695688800944,24.31825067566183,23.961966599374225,23.60518688219062,23.247893866215,22.890069044811824,22.531693011002314,22.172745402050143,21.813204839905346,21.453048867139334,21.092253877969245,20.912191498010735,20.732116864518144,20.552029479854458,20.05595816503504,19.571269616131648,18.80118383633843,18.63560135929191,18.380384899432535,18.201230341977574,18.022075563476907 -Midsize DW - Class 2/Moderate,72.15190535836288,60.03409959615468,55.179874332553375,50.50706966100924,46.191086677365895,42.19779979789574,38.492323179035935,35.04462483613802,32.89873661164018,32.436942277970246,31.97514815223301,31.5133542443194,31.051560564757658,30.589767124765675,30.127973936308383,29.666181012160784,29.20438836597809,28.742596012372474,28.28080396699868,27.819012246648608,27.35722086935619,26.89542985451489,25.97465152805339,25.080297115953208,23.79061347710376,23.369454712622108,23.346656998977917,23.32385928533821,23.30106157170307 -Midsize DW - Class 2/Conservative,73.50739958612299,61.633737275172955,57.56747817860876,53.61249559626634,49.95825047386213,46.577212223138616,43.43984286112707,40.52071359306292,38.01868567553801,37.46909434469169,36.9195032633646,36.36991244342586,35.820321897509366,35.27073163907658,34.72114168248542,34.1715520430659,33.621962737204264,33.072373782435115,32.522785197544145,31.973197002681673,31.42360921948836,30.874021871236394,29.773649749040185,28.70498632407756,27.16192782701582,26.66109917919543,26.638303792379997,26.615508405569944,26.592713018765366 -Large DW - Class 2/Advanced,40.826336053994886,38.7159839685112,33.830916795246075,29.10873435248844,27.76222641995543,26.491625313521368,25.2906861148627,24.15383008886673,23.076156777252987,22.63363274210653,22.455298454031258,22.27696381600596,22.09862881111619,21.920293421339586,21.74195762745372,21.56362140893431,21.385284743843403,21.206947608705313,21.028609978369595,20.85027182585902,20.671933122200358,20.493593836236705,19.994293693797086,19.506410907946826,18.728327839550158,18.56446162003724,18.400646966923503,18.236832113211907,18.18559293440393 -Large DW - Class 2/Moderate,46.31209169219618,44.75681353827761,40.2142269795501,35.78833272511752,34.09782634740279,32.502618509575534,30.994868820822504,29.567573246167704,28.214585659026547,27.637472499154935,27.409089805417274,27.180706649745602,26.95232300981281,26.72393886182941,26.495554180421774,26.267168938497864,26.038783107099583,25.810396655239007,25.58200954971757,25.353621754925324,25.125233232617603,24.896843941667296,24.244786320168703,23.607799609368072,22.587748525606177,22.378463682370835,22.169246906782416,21.960029866404817,21.899412716900002 -Large DW - Class 2/Conservative,47.26977445615336,45.90139177254915,43.726576469287224,41.52273025249802,39.441925283532576,37.47842265567892,35.62257197458346,33.86575235560841,32.20039338474401,31.76564029871987,31.495967670310744,31.2262944875808,30.95662072373753,30.686946350233516,30.417271336620413,30.147595650387796,29.877919256785923,29.608242118629303,29.33856419607965,29.068885446405027,28.799205823711823,28.529525278647522,27.751442736925288,26.991445288040595,25.77177059160239,25.525015383796056,25.278341857166012,25.031668012788966,24.963314037459252 -Residential DW - Class 3/Advanced,161.179076979387,106.66800179097456,83.60021463920955,74.22604184560264,64.73610699266847,56.69715301063499,51.35439374041012,46.191472678371085,41.18023422868185,38.896786835329905,37.91799289020542,36.93722175935088,35.95440301357566,34.9694628391753,33.982323832211996,32.99290477761107,32.00112041175167,31.006881167093944,30.010092897239034,29.329885460594635,28.648118444977243,27.964729650808486,26.836546539495462,25.74314712211956,24.28792818909636,23.658707367903297,23.108908433898907,22.93244565613803,22.755982668153273 -Residential DW - Class 3/Moderate,178.68549687549176,126.01076520918369,115.56472305805868,105.18455886311118,95.33525111813371,85.99008358916446,77.11132308345384,68.66491234166634,60.555812524243024,56.91896095188508,55.36955489669106,53.81698534432893,52.26113960809372,50.701899586058296,49.139141431922155,47.57273520156584,46.00254447319593,44.42842593874873,42.85022896398601,41.77856132236012,40.704398354377446,39.62764054071259,37.839211819616914,36.106437008820606,33.794750972988645,32.80466191608489,31.941647878683007,31.675971691270757,31.410295167500287 -Residential DW - Class 3/Conservative,181.74170238277782,129.67570985684432,121.20528256606804,112.67893073059385,104.58525827055831,96.90583576445376,89.60965295440872,82.66871925274586,76.05627516069198,71.33670024512922,69.33080450187956,67.32079621231138,65.30652888370817,63.2878489835647,61.264595511690274,59.23659954072965,57.20368372235136,55.16566175607255,53.12233781738361,51.73750201177253,50.349422281897624,48.95796925263588,46.64134404371407,44.397068918181446,41.40020920010246,40.12142555463016,39.0078394345103,38.670792519376946,38.333745166977906 -Commercial DW - Class 3/Advanced,102.50384937167183,73.17512373026612,62.6624627367193,54.67596991135919,48.07790307252173,42.52496236378678,38.940223475469736,35.51354184799859,32.22495313035853,30.463768756941835,29.695356362833024,28.925375570474127,28.15377051234556,27.380482636201783,26.60545054188822,25.828609806114066,25.04989279413223,24.269228457170406,23.486542114341184,22.949230602471246,22.410660470926985,21.87078152384681,20.99890617791842,20.154143545827427,19.041764286281747,18.544385396820374,18.19402327283518,18.03790749832809,17.881791536900156 -Commercial DW - Class 3/Moderate,114.17124542377611,86.00648403108,78.65717276037384,71.43587620374666,64.63910675006555,58.23887918014638,52.2014794096924,46.49691120209782,41.098603710889485,40.572280585073614,39.426957902811374,38.281637784405135,37.13632035377605,35.99100574296221,34.84569409279429,33.70038555363957,33.14161588882898,32.01284348119358,30.881118944991776,30.413563652685177,29.94600850177084,29.478453500241898,28.499033761312436,27.54692939749358,26.149758426291136,25.72326633095465,25.296854711305496,24.870442522591482,24.444029764812374 -Commercial DW - Class 3/Conservative,116.20809592100788,91.99949029739628,86.3737682956188,80.01230122764532,74.02262268166336,68.38237942910352,63.06185896906517,58.03462447586918,53.91106324023015,52.885809838422915,51.86055765307777,50.83530674205898,49.810057166959666,48.78480899340742,47.75956229140007,46.73431713567529,45.70907360611939,44.683831788217745,43.65859177355461,42.63335366036676,41.60811755415809,40.582883568385284,38.79695197550479,37.067652223605215,34.7081684421516,33.775624622222495,32.84319729706303,31.91076868743876,30.978338793349057 -Midsize DW - Class 3/Advanced,67.38640957257992,54.83172303765473,50.24973482389597,44.997641224665465,40.16317143219063,35.70302359240566,31.575348389490035,27.744311903128782,25.97819926367308,24.865270538693586,24.5009721332007,24.136166937760898,23.770836897277725,23.40496308882347,23.038525668874676,22.671503816651338,22.30387567322111,21.935618275993278,21.56670748819151,21.382594747056295,21.19846947675342,21.01433116845191,20.507101120781776,20.011509885366497,19.224101633517066,19.05479450928591,18.79383715651537,18.610652658634695,18.427467934736065 -Midsize DW - Class 3/Moderate,75.41963697438992,61.99191857557977,56.87867408956462,51.97756063363094,47.46490754978674,43.30164669028103,39.448713677814816,35.87265865292322,33.63876773621561,33.166585703343046,32.69440388308046,32.22222228554127,31.750040921490545,31.277859802398513,30.80567894049924,30.333498348855105,29.861318041428472,29.38913803316021,28.9169583400572,28.444778979289065,27.972599969295395,27.500421329905894,26.55893082143997,25.64445861244173,24.32576455763405,23.895132159019166,23.871821628792837,23.848511098571088,23.825200568354013 -Midsize DW - Class 3/Conservative,76.82204785979064,63.643723290153716,59.33978409855675,55.17339967015465,51.33595917874128,47.795619609654665,44.51916074972509,41.47813634454646,38.87388601491498,38.3119320606821,37.7499783615812,37.18802492974837,36.626071778101704,36.064118920405456,35.50216637134053,34.94021414658177,34.378262262884014,33.81631073817629,33.254359591666876,32.69240884395933,32.13045851718112,31.568508635127916,30.443384510183,29.350682344599313,27.772913964044292,27.26081957092063,27.23751141986324,27.214203268811342,27.19089511776505 -Large DW - Class 3/Advanced,42.73047610872018,39.82767227102025,34.75579077957655,29.866955076702574,28.45171348777713,27.11931739417332,25.86269693504449,24.675563852430788,23.55240703618979,23.10075010303269,22.918735316870453,22.736720173535854,22.554704655765363,22.372688745164666,22.19067242211462,22.008655665667362,21.826638453432178,21.644620761448877,21.46260256404797,21.280583833695456,21.09856454082015,20.916544653622132,20.406939856710824,19.908988050038133,19.114846750352118,18.94759862759477,18.78040313547408,18.613207438615554,18.560910775564835 -Large DW - Class 3/Moderate,48.381814336688734,46.04195783703931,41.31360872431479,36.72054280435566,34.94466081779906,33.2727349519404,31.695893706233047,30.20624633496655,28.796883823127754,28.207860088437393,27.974763987780236,27.741667415655584,27.508570349275537,27.275472764359634,27.042374635010578,26.809275933577204,26.57617663050377,26.34307669416282,26.10997609067063,25.87687478368232,25.64377273416393,25.41066990013956,24.745154985293638,24.09502201756269,23.05391891905416,22.840314814091467,22.626780181569167,22.41324527879292,22.35137710064298 -Large DW - Class 3/Conservative,49.36840389174088,47.219401417969245,44.921979279238975,42.60430921165692,40.42148279457708,38.36643570953595,36.42826370313611,34.597268076610526,32.86495143205577,32.42122582639627,32.14598764128081,31.870748890404354,31.595509546421436,31.32026958019548,31.045028960649738,30.769787654602826,30.494545626587833,30.219302838651824,29.944059250134323,29.668814817421488,29.393569493672544,29.118323228516427,28.32418246637446,27.548500040770445,26.30365345823334,26.051805667951243,25.800041244597608,25.548276496939245,25.478511818832448 -Residential DW - Class 4/Advanced,167.15390688215297,110.02440765979492,86.1436440596154,76.41123294693654,66.58167297106927,58.26356130541201,52.73025967738778,47.39233622440327,42.219719139543166,39.87863222192447,38.87513124062458,37.869603164827225,36.86197578754516,35.85217343184431,34.8401167399314,33.82572244667436,32.80890313620017,31.78956698007592,30.76761745542863,30.07024000069446,29.371263599585923,28.670624482462582,27.513963404890646,26.392964042609254,24.90101199839302,24.25590817989601,23.69223104178206,23.51131393299935,23.330396608686222 -Residential DW - Class 4/Moderate,185.23053839566728,129.9758087534646,119.08063169364563,108.28115887451297,98.05317013087031,88.3657863017393,79.17725814875905,70.45002949298012,62.08438210532752,58.35572793875618,56.767211270294936,55.17545125063772,53.580332348604976,51.981733481102175,50.3795276756601,48.77358170806741,47.163755712927255,45.54990276474703,43.93186842692993,42.833149400973824,41.73187206081872,40.62793437503995,38.794361552543435,37.01784747451176,34.64780910538436,33.63272789740771,32.74792937804395,32.47554690561019,32.20316408832774 -Residential DW - Class 4/Conservative,188.3862893209079,133.7560742238441,124.89279799790705,115.99616266992433,107.56688635221394,99.58311490270725,92.01043816759963,84.81790059708251,77.97611247795501,73.13740451222154,71.0808752940312,69.02012971928612,66.95501759745284,64.88538152050847,62.81105642424304,60.73186911718184,58.64763777430894,56.55817139248392,54.46326920413098,53.043476921197325,51.62035882980498,50.193782289101854,47.818680070665664,45.517754220033765,42.44524679097743,41.13418367141707,39.99248804705348,39.646933283698864,39.30137807204097 -Commercial DW - Class 4/Advanced,106.93830955328518,75.66267676981136,64.7020521597973,56.38166145124915,49.516798102077644,43.74701357836096,40.015603385868225,36.45675021893696,33.04864781131188,31.242446205606498,30.454392597459435,29.664730501592146,28.873402622468117,28.080348911201206,27.285506398201488,26.488809013469098,25.6901873934606,24.889568673342215,24.08687626332539,23.53583065438627,22.983494254482242,22.429815584706745,21.535654431814095,20.669299014656612,19.528486482436055,19.01839420456383,18.659076554196126,18.498970339965062,18.338863934035324 -Commercial DW - Class 4/Moderate,119.0204049330339,88.93023297560855,81.6072493736549,74.41913295249994,67.67035580533665,61.330470518533076,55.363413047177495,49.73724032608665,46.60725006848839,45.19186129328728,43.77647576714977,42.36109364462591,40.94571509022558,39.53034027923425,38.11496939860983,36.699602647970465,35.28424024068516,33.86888240507812,32.36163490138431,31.882126649446864,31.402618472774698,30.92311037562274,29.902346848454496,28.909804442173286,27.445349259777622,27.00795344856314,26.570642862056406,26.133331691939247,25.696019938211425 -Commercial DW - Class 4/Conservative,121.12965209254934,95.1269685995784,89.185132812001,83.26311126588722,77.70027327966235,72.65878525596264,67.55591187789794,62.227294042564246,58.23562414130002,56.40297436150026,54.570328805483165,52.73768767416381,50.90505118140507,49.072419555078014,47.23979303822794,45.40717189035843,43.5745563888492,41.74194683052172,39.78988070368144,39.17387560412443,38.55787060241229,37.94186570407642,36.622228746719365,35.33927924651546,33.44284313736277,32.88158421074561,32.32043607624853,31.759287183057896,31.1981375311734 -Midsize DW - Class 4/Advanced,70.7150814881694,56.74807533371472,51.906295661240364,46.39961044470559,41.34789764367399,36.70171904311646,32.41413159064124,28.445169531880644,26.60301367685763,25.463317357205526,25.090257032068337,24.716677727930623,24.342560955443957,23.967887336556014,23.592636550477017,23.216787275656163,22.840317127421212,22.46320259089691,22.08541894878148,21.89687802179918,21.70832426430406,21.51975715522701,21.00032746887646,20.49281652556332,19.686469931613175,19.513090718689465,19.24585695262397,19.058266594530043,18.870676004982087 -Midsize DW - Class 4/Moderate,79.04659872037898,64.15851756094986,58.75376824293796,53.596999745500995,48.865019097123266,44.51289305561881,40.49664885597388,36.77884895846392,34.4478302393563,33.96429152479879,33.48075302796485,32.99721475921113,32.513676729561624,32.030138950762435,31.546601435341874,31.063064196676486,30.57952724906446,30.095990607806,29.612454289292995,29.128918311108013,28.645382692134138,28.161847452678025,27.197712694177856,26.261246065518755,24.910835453159798,24.469845703494222,24.445974520271257,24.42210333705298,24.398232153839494 -Midsize DW - Class 4/Conservative,80.50108393210371,65.86805235552225,61.29601257973462,56.89240995596778,52.8502583304748,49.13257270396401,45.70178979646108,42.52592835268803,39.80886091568021,39.233391131247295,38.657921608082646,38.082452358614276,37.50698339607096,36.931514734548,36.35604638907941,35.78057837571704,35.20511071161869,34.62964341514463,34.054176505965096,33.47871000517922,32.90324393544665,32.3277783211354,31.175593283971278,30.05661000261644,28.44089394082178,27.91648291425917,27.892614167427702,27.86874542060186,27.84487667378176 -Large DW - Class 4/Advanced,44.825911395125644,41.0489022025625,35.7702519188113,30.6975312218409,29.206158280944393,27.80551161041162,26.487554341146037,25.24517102307962,24.072142125743873,23.610518399968022,23.424487061652925,23.238455358283684,23.05242327221581,22.866390784649074,22.680357875531396,22.494324523452654,22.308290705528034,22.122256397268615,21.93622157243845,21.75018620289594,21.56415025841735,21.378113706501022,20.857263371316158,20.348323174945673,19.536657420163554,19.36571860380001,19.194833579482594,19.023948345909357,18.970497643239153 -Large DW - Class 4/Moderate,50.65946710260771,47.45373547332141,42.51948117412235,37.74171174546473,35.871276974478356,34.11462776032491,32.46168445014075,30.9035229854082,29.43234970012684,28.830327875558513,28.592088002438377,28.353847647446784,28.115606787292975,27.87736539716069,27.639123450581152,27.40088091929301,27.16263777308831,26.92439397964167,26.686149504321644,26.447904309981332,26.209658356725395,25.971411601651646,25.291210652663416,24.62673108691017,23.56265378405357,23.344336039909482,23.126089301266294,22.90784228640542,22.844608852336545 -Large DW - Class 4/Conservative,51.67786750577831,48.667282829886254,46.233173795436706,43.7891009930897,41.493326050680785,39.337213325318366,37.308391186495406,35.39590644204573,33.59018806920644,33.13667069292067,32.85535877858637,32.574046286006336,32.29273318723165,32.01141945248277,31.730105049997192,31.4487899458613,31.16747410382553,30.88615748509944,30.60484004812528,30.32352174832678,30.042202537829525,29.760882365150895,28.949217159774904,28.156417614280876,26.884100784262827,26.6266954246998,26.369375271737844,26.112054787314666,26.040750599841893 -Residential DW - Class 5/Advanced,175.16588048531258,114.5293835965482,89.56115086994444,79.35100437998672,69.06793301791983,60.37690087508195,54.58951395894962,49.01789472675296,43.62939256657299,41.2101391408535,40.17313228371723,39.134030649462524,38.092759620184395,37.049240992173,36.00339275795916,34.955128872272844,33.904359000514035,32.85098824819198,31.794916869633262,31.07425469186957,30.351940180540378,29.6279074368019,28.43262662375177,27.27419823434913,25.732431430726677,25.06578825268052,24.483290508953413,24.296332762147912,24.109374792615647 -Residential DW - Class 5/Moderate,194.00713969555602,135.297699625215,123.80482085738339,112.4470628302562,101.71462332789876,91.5709956746706,81.96902623630623,72.86646754091352,64.15731639932844,60.30416626726223,58.66261064492915,57.017703379206594,55.36932508144655,53.71735062571327,52.0616488000561,50.40208193204295,48.73850548631381,47.070767631683495,45.3987087750745,44.263304639737555,43.12525677069581,41.98445972979922,40.08966577800398,38.253835704044704,35.804664167333755,34.75569043154486,33.84134939066645,33.55987234486262,33.27839494269595 -Residential DW - Class 5/Conservative,197.29637647293748,139.23274897801497,129.84756851380857,120.45888617547608,111.58359605576602,103.19519992599832,95.25470061117812,87.72715703918301,80.57965546553281,75.57938796838921,73.45419333389869,71.32464156300186,69.19057745045627,67.0518383325455,64.90825363373364,62.759644379859026,60.60582267495364,58.446591138476705,56.281742299427506,54.81454459803196,53.34391004282017,51.86970156419707,49.415297101405756,47.03754567980117,43.86245035661941,42.50761217463634,41.327796496036896,40.970704011034385,40.6136110627602 -Commercial DW - Class 5/Advanced,112.85836663798322,78.97822460735657,67.41684325220149,58.64948085219729,51.42817749328375,45.36921762673822,41.44238861889977,37.70776342061159,34.14096884549212,32.27506882134776,31.460968533858306,30.645206595052347,29.827723815666268,29.008458162083368,28.187344583448308,27.364314826021335,26.5392972336612,25.712216533211972,24.882993603446078,24.3137348829487,23.74314270837567,23.171163899344076,22.247449009765198,21.352458888681547,20.173940319829306,19.64698851633673,19.275794730228473,19.110396699324422,18.944998470385688 -Commercial DW - Class 5/Moderate,125.49409055245646,92.82716676413551,84.62511773480108,76.62739335696999,69.1434368494667,62.13414984962931,55.55576735559222,49.369745628362296,43.54222466082741,42.984607668540356,41.771186942838426,40.557768933433,39.34435377161328,38.13094159726803,36.91753255960135,35.704126817920994,35.11213409597869,33.91624768314707,32.717233615513116,32.22187864622546,31.726523826736916,31.231169165515844,30.193515560305503,29.184801434599812,27.704558145907157,27.252707889342652,26.80094289335007,26.34917729445744,25.89741109266452 -Commercial DW - Class 5/Conservative,127.69998811718652,99.29544410821129,92.92719347392458,85.82709984658362,79.18083640313148,72.9560917094464,67.11399763980741,61.62032216630169,57.116481227030256,56.030268803128855,54.94405766801737,53.857847883000524,52.7716395133336,51.685432628546245,50.59922730279821,49.51302361527086,48.42682165060035,47.34062149935482,46.254423258563875,45.16822703230522,44.08203293235575,42.99584107891798,41.103722427075134,39.271602804890165,36.77182997517697,35.78383941474192,34.79597227556633,33.80810377555484,32.8202339147068 -Midsize DW - Class 5/Advanced,75.13619899765541,59.29213483210598,54.10553690231841,48.261768863668976,42.922926336446714,38.031130611311454,33.53249315773368,29.381453350552615,27.43958643399152,26.264050607432118,25.879258825529607,25.493931744532215,25.108050293665467,24.72159448550432,24.334543360240446,23.946874925834035,23.558566093692324,23.169592609478578,22.77992897861738,22.58545909166708,22.390975970728718,22.196479078347355,21.66071512513044,21.137244718191102,20.305541313110446,20.1267099236797,19.85107258006498,19.65758315410646,19.46409348941549 -Midsize DW - Class 5/Moderate,83.8639025845204,67.0347928362571,61.243133136782575,55.748011431821126,50.72639081217663,46.125241373485004,41.893875727528744,37.98943907678245,35.53109534122286,35.032351006710705,34.53360689676878,34.03486302207941,33.536119394013255,33.037376024685784,32.53863292701929,32.039890114810966,31.541147602808625,31.042405406793616,30.54366354367328,30.04492203158311,29.546180889999995,29.04744013986916,28.052986678271502,27.087071413491042,25.69419505860508,25.23933770674876,25.214715857386707,25.190094008029494,25.165472158677215 -Midsize DW - Class 5/Conservative,85.38755253273582,68.82096737951501,63.8930909699703,59.17567654289039,54.8634362194281,50.91225529733512,47.27860591793498,43.92568582454982,41.06071188787141,40.467145569336836,39.873579520286505,39.28001375353926,38.68644828273986,38.09288312242687,37.49931828810707,36.90575379633707,36.31218966481425,35.71862591247622,35.1250625596118,34.5314996279836,33.93793714096385,33.34437512368683,32.15595785264962,31.00178641779306,29.33526167480989,28.79435973546229,28.76974039910782,28.745121062759157,28.720501726416405 -Large DW - Class 5/Advanced,47.62800141589622,42.679363324653835,37.12288419027002,31.80382959285948,30.210261346253223,28.718276434403293,27.318459118968033,26.002521813652862,24.763246857112247,24.28837003822449,24.096997790179767,23.90562516660029,23.714252149335007,23.522878719043938,23.331504855099315,23.14013053547633,22.948755736633164,22.75738043337781,22.566004598721108,22.374628203713517,22.18325121726358,21.991873605936537,21.45606979759998,20.932518064962473,20.097549604484723,19.92170318064087,19.745912093198335,19.5701207904923,19.515135532512584 -Large DW - Class 5/Moderate,53.70522476812366,49.33859637424038,44.12733181303702,39.101873053607754,37.104525757839085,35.23450041864833,33.479995478723424,31.830623362074302,30.27734455047266,29.65803884110618,29.412959165252495,29.16787899369296,28.922798302468138,28.677717066049293,28.43263525720775,28.187552846870773,27.942469803963153,27.697386095231447,27.452301685049957,27.207216535205298,26.96213060465675,26.717043849270418,26.01731451383152,25.333757918315367,24.2391312420501,24.014545654141568,23.790033110282785,23.56552028227618,23.500471433308316 -Large DW - Class 5/Conservative,54.76616376012268,50.60034579416205,47.98145566467286,45.36720220086878,42.91985998494802,40.62852654049267,38.47874161184803,36.45777755008585,34.55455334176586,34.08801560348357,33.7986272996875,33.509238401044406,33.21984887880297,32.930458702328714,32.6410678389472,32.35167625377119,32.06228390951039,31.772890766260694,31.483496781271256,31.19410190868602,30.904706099256106,30.615309300020858,29.780341404722538,28.964780797331503,27.65593609304153,27.391140694779647,27.126432949377453,26.861724862997878,26.788373551464794 -Residential DW - Class 6/Advanced,188.76493163033757,122.1625064550753,95.34277144537326,84.31768312807705,73.26345776967345,63.939483887527146,57.72102316218248,51.75376176144949,46.00045086447035,43.4497220600594,42.35635861464752,41.26078655054443,40.162927194702675,39.062698093397806,37.96001278242911,36.85478054035896,35.74690612331425,34.63628947972189,33.52282544318649,32.7629985662132,32.00142955888878,31.238048941068143,29.97781007283135,28.756426389219147,27.13087159868916,26.427999407446656,25.81384557071612,25.616727523919206,25.41960924229135 -Residential DW - Class 6/Moderate,208.90402476637195,144.31498349843832,131.79704173276897,119.48526532823327,107.89326804970875,96.97420897139533,86.67115200046038,76.93341018688496,67.64397363819184,63.58142238783732,61.8506557118813,60.11635524601936,58.37839511337555,56.63664338799076,54.89096172714385,53.14120497653462,51.38722074596607,49.6288489529213,47.86592133116766,46.66881316471339,45.46891758969732,44.266123437887316,42.26835608541146,40.332757028334925,37.75048420018996,36.64450353090495,35.680472228839086,35.38369819066703,35.08692377676545 -Residential DW - Class 6/Conservative,212.4198325511373,148.51229493823337,138.2298789966094,127.99855873111753,118.36173054865988,109.28430786121491,100.71895464061325,92.62352883011907,84.95879185716903,79.68678265005964,77.44609338966832,75.20081020239932,72.95076944831385,70.69579962366514,68.43572088291563,66.17034452547513,63.89947244408754,61.62289653148083,59.34039804155261,57.79346484351357,56.242908014344174,54.68858303534266,52.10079289547555,49.593821539627555,46.246174281390594,44.817706829671586,43.573773555337475,43.197274724065295,42.820775404344744 -Commercial DW - Class 6/Advanced,122.77254206016597,84.5214581656933,71.94988296785998,62.43268380934856,54.614838243245174,48.072929835072685,43.82031277231489,39.793192288753986,35.96268184727618,33.99722008106773,33.13968057294024,32.280390750171506,31.419288265243917,30.5563077745162,29.69138075611291,28.8244353143729,27.95539596968626,27.084183432429718,26.21071435958076,25.61108081236999,25.010042659891646,24.407543884134054,23.43454089637897,22.49179538945888,21.250392764520292,20.695323570566995,20.304323417820605,20.130099985835205,19.955876345248274 -Commercial DW - Class 6/Moderate,136.33541419862718,99.34241408060083,90.31522425905756,81.57026713751465,73.42779392889862,65.83694368850564,58.7435035228103,52.10014073553949,45.86557515360949,45.278204520485176,44.00003740979783,42.72187316034466,41.44371191042027,40.16555380737769,38.887399008382346,37.60924768124242,36.985667078961846,35.72596988686466,34.462978152802556,33.941191754690095,33.41940551436981,32.897619440761915,31.80459813135681,30.74206047046682,29.182833528526988,28.706873192047404,28.231002665521252,27.755131503925178,27.27925970725892 -Commercial DW - Class 6/Conservative,138.7031698431382,106.26467949818124,99.17552309544278,91.36340354825819,84.08714410862868,77.30380335503908,70.96493387534962,65.02823573774404,60.16413452996735,59.01996337313498,57.87579357386049,56.731625196719754,55.587458310449975,54.443292988290814,53.29912930835906,52.15496735406109,51.010807214549125,49.86664898522389,48.722492768292355,47.578338673385645,46.43418681824493,45.290037329486545,43.29695794730885,41.367079056731036,38.73392194357808,37.69321362760043,36.652635318463155,35.61205557587773,34.57147439984347 -Midsize DW - Class 6/Advanced,82.60558170848716,63.57319334414402,57.794196307737366,51.37667626691014,45.551852736039166,40.246328817102054,35.39362802779199,30.938157277739037,28.829697640999896,27.59460823732405,27.19032259862912,26.7854745421627,26.380044031009753,25.97401006516643,25.567350622983902,25.16004259828818,24.752061732800083,24.343382543438942,23.93397824405394,23.729656358425544,23.52532056836475,23.320970309188738,22.758064129267,22.20807429642545,21.334236137342913,21.14634500791898,20.85674365790968,20.653451904204363,20.45015989967222 -Midsize DW - Class 6/Moderate,92.00263359957188,71.87489298254107,65.41840006870795,59.346095331635965,53.83326071468232,48.81189702347013,44.21908765232148,40.002215922667254,37.33112880564604,36.807117687667414,36.28310680563592,35.75909617077506,35.235085795031544,34.71107569113462,34.187065872661236,33.66305635410755,33.13904715096853,32.61503827982501,32.09102975844087,31.567021605870355,31.043013842577086,30.519006490567374,29.47417322805177,28.459323930033538,26.9958833545256,26.517982568544397,26.492113356769732,26.466244145000147,26.440374933235752 -Midsize DW - Class 6/Conservative,93.64313587886295,73.79003433993128,68.24901948377776,62.99498854274569,58.22369024123139,53.87774001405469,49.90268345573416,46.252980080950095,43.14088011126578,42.517243252364906,41.89360667660058,41.26997039744102,40.64633442922227,40.02269878721942,39.399063487724824,38.77542854813389,38.15179398704052,37.528159824341756,36.90452608135425,36.28089278094311,35.657259947664656,35.03362760792647,33.78500417558121,32.572361500632795,30.821409292696732,30.253104832192758,30.227238260736627,30.2013716892866,30.175505117842786 -Large DW - Class 6/Advanced,52.32015804446618,45.404043724209735,39.379657406521794,33.647386980914256,31.8821182398619,30.237302609265722,28.701015479250955,27.262855300024256,25.91381867615012,25.416877711616227,25.21661375737414,25.016349410148877,24.816084650946024,24.615819459527025,24.41555381430567,24.21528769223383,24.015021068675853,23.81475391726925,23.614486209770853,23.414217915886052,23.213949003078795,23.013679436360835,22.45298063885091,21.905103183788675,21.031339682177812,20.847322926675883,20.663364078663967,20.479405005386788,20.42186497384854 -Large DW - Class 6/Moderate,58.80540781482617,52.48840686836362,46.80991919040514,41.368472638550294,39.15791604338912,37.09819612184906,35.174380234824596,33.37344297021838,31.68411724050335,31.03603680298115,30.779570019044137,30.523102716369344,30.26663486988412,30.01016645287359,29.75369743684395,29.497227791371664,29.24075748393768,28.984286479743506,28.72781474150817,28.47134222924278,28.21486889999975,27.958394707594596,27.226153930544033,26.510837325524427,25.365351139060632,25.130330657460632,24.89538661374745,24.66044227268412,24.592371066716176 -Large DW - Class 6/Conservative,59.937578537448346,53.830707253571724,50.89834281885542,47.99698112571765,45.29507491493915,42.777534173386975,40.42610726374917,38.224873765381645,36.16005747956668,35.671843053357215,35.36900893492189,35.06617419400122,34.76333880050805,34.460502722384504,34.15766592543802,33.85482837316038,33.551990026528685,33.24915084378477,32.94631078019145,32.64346978776208,32.34062781495953,32.03778480636243,31.164021896190864,30.31056799245642,28.940910590988956,28.663812035358053,28.38680520519132,28.109798018204412,28.033038593331973 -Residential DW - Class 7/Advanced,211.41140917530743,134.87117346838255,104.96959035719611,92.59046128169797,80.25589820604077,69.88185238491323,62.94963382315564,56.327207872120304,49.96941901984172,47.1986106030043,46.01091058880807,44.820811393935095,43.62822755734313,42.4330695111121,41.23524333081748,40.03465046747884,38.83118745947974,37.62474562269024,36.41521071684575,35.589825163345836,34.76254716662273,33.93330125171002,32.564327624526406,31.237561648900822,29.47175225048811,28.708235493987825,28.041091806621598,27.82696620368375,27.61284034565349 -Residential DW - Class 7/Moderate,233.7117830171855,159.3281910981616,145.10467098080565,131.208489401949,118.19086078269729,105.98673846669467,94.52218589629295,83.73196537639274,73.48036811318879,69.06729559099442,67.18719651302594,65.30325874597467,63.41534555217301,61.523313622948855,59.62701267922295,57.726285042626635,55.820965174573566,53.910879180455865,51.99584427585015,50.69544833499579,49.392024484984304,48.08545196586947,45.9153151071212,43.81271049086574,41.0076363981509,39.80623053249594,38.759021577455464,38.4366415575004,38.11426112939746 -Residential DW - Class 7/Conservative,237.60489912856423,163.9621523332776,152.18703582276663,140.55705940478165,129.65845849465444,119.44090576925353,109.84249700257561,100.80860955212087,92.28912738786646,86.5622435813865,84.12822525240023,81.68921662760634,79.24503994803692,76.79550891241827,74.34042815794731,71.87959270274486,69.41278734664864,66.93978602666836,64.46035112305368,62.77994687231577,61.09560633967359,59.407172537197035,56.59610509319703,53.87282956443768,50.23634371628113,48.68462656330243,47.33336539412257,46.92438184055372,46.51539775639266 -Commercial DW - Class 7/Advanced,139.41444568596876,93.8009064920831,79.52200112613512,68.7420429190821,59.92324951648551,52.5736028275192,47.77735675518374,43.263568108316136,38.99523462512404,36.86403531564279,35.93418379728953,35.00243436903086,34.06871942589538,33.13296811413995,32.195106133782666,31.2550555265615,30.312734448049216,29.36805692252586,28.420932579069408,27.770734939141445,27.11901425062112,26.46570977177851,25.410658317062545,24.388415804942586,23.042331916391,22.440456518351777,22.01648528173613,21.827570460635833,21.638655413343685 -Commercial DW - Class 7/Moderate,154.53362591193047,110.24902665077919,99.82013964420405,89.81364346935851,80.56477247903729,72.00071517862813,64.04813538053703,56.64380909198597,49.73318930792494,49.096288652187965,47.710340113003994,46.324394676327756,44.93845249211553,43.552513720145896,42.166578530837235,40.780647106148166,40.10448307597729,38.73856193107914,37.36906843199866,36.80328240121813,36.23749654153558,35.67171086262345,34.486520542515535,33.334384404271056,31.6436756664475,31.127579979476923,30.611581675683176,30.095582683267246,29.57958300222884 -Commercial DW - Class 7/Conservative,157.17307601917457,117.93127427451213,109.61291018087968,100.59646045533846,92.26018202430971,84.5411225941005,77.3731803441779,70.69936700199379,65.23747455701219,63.996821179117426,62.7561692732566,61.51551890945094,60.27487016223392,59.03422311102112,57.79357784051654,56.5529344411598,55.31229300962087,54.071653649345144,52.8310164711582,51.59038159393581,50.349749145347644,49.10911926268699,46.947973482053186,44.855357573825096,42.0001595141178,40.87169348007145,39.74336841569096,38.61504179698683,37.486713623958295 -Midsize DW - Class 7/Advanced,95.04445328166038,70.67944341668179,63.903973754209794,56.529842136818914,49.89923322239526,43.91056863538784,38.47493400214497,33.519112271307144,31.138816960382126,29.804802870131134,29.36813590748046,28.930861480115464,28.49295794626113,28.054402623914893,27.615171727600377,27.17524030045083,26.73458214121627,26.293169725744523,25.85097412244367,25.630287042169382,25.409584943784928,25.188867217379116,24.580874975465232,23.986833617550726,23.043005249057135,22.84006494907665,22.527267931858034,22.307693492090678,22.08811878140647 -Midsize DW - Class 7/Moderate,105.55618063070986,79.90911207085867,72.33417865650695,65.29860715600064,58.97100271837408,53.25599172567963,48.06872236217794,43.33932220254529,40.321171636233075,39.75518976257178,39.18920814375584,38.62322679190772,38.057245719930975,37.49126494157443,36.925284471502465,36.35930432537232,35.79332451992001,35.22734507305445,34.6613660039623,34.09538733322397,33.5294090829421,32.963431276885615,31.834911924350923,30.73877810682449,29.158123020510597,28.641944693384197,28.614003482886893,28.586062272395083,28.558121061908878 -Midsize DW - Class 7/Conservative,107.39127879503543,82.03832908960824,75.46404013681203,69.31349041015531,63.78044632457089,58.78305600389119,54.24712185429729,50.111544081244624,46.59625591716415,45.92266876266535,45.24908191398096,44.575495385657945,43.90190919318059,43.228323353047465,42.55473788285584,41.881152801394414,41.20756812874638,40.53398388640243,39.86040009738659,39.18681678639534,38.513233979951835,37.839651706578785,36.491019577431885,35.181250090294895,33.290055080612966,32.67623218195602,32.648293823253994,32.620355464558564,32.59241710586984 -Large DW - Class 7/Advanced,60.174103326706444,49.9494601951652,43.134418913938745,36.70830923247527,34.65375547449517,32.75303105036199,30.98948004279557,29.348766592310955,27.818603397892264,27.285134989499888,27.070150714600967,26.8551660178328,26.6401808788048,26.425195275790777,26.210209185617845,25.995222583543725,25.78023544312193,25.565247736052214,25.3502594320154,25.13527049849009,24.92028090054868,24.705290600631123,24.103377865633128,23.515228900654446,22.577239767573218,22.37969693516209,22.18221626670752,21.984735356429656,21.922965868232303 -Large DW - Class 7/Moderate,67.34232628304429,57.743041688179424,51.273139398926375,45.13178651740387,42.56206683788699,40.18474746881027,37.97899607743244,35.92688210151886,34.013045415691295,33.31732808870562,33.04200981793131,32.76669099028961,32.491371578864914,32.21605155497868,31.94073088804268,31.665409545397107,31.39008749213261,31.11476469089285,30.83944110165653,30.56411668149539,30.288791384305,30.013465160506104,29.22740132240101,28.459505660721423,27.229820977146467,26.97752541045605,26.72531190018829,26.473098070713778,26.400023318385546 -Large DW - Class 7/Conservative,68.5937279177948,59.219720286855804,55.75138499834121,52.3632942548411,49.232752933546635,46.3366036033096,43.64946756547873,41.14950124683889,38.81798782496142,38.29388739555036,37.96879357817885,37.64369909256647,37.31860390641451,36.993507985308696,36.668411292543155,36.34331378892615,36.01821543256642,35.69311617863638,35.36801597911046,35.04291478247477,34.71781253340396,34.39270917240295,33.45472067423452,32.538533987776674,31.0682004750444,30.770733902573568,30.47336579780992,30.175997309998174,30.093595714761964 -Residential DW - Class 8/Advanced,246.70928692304727,154.6458571335777,119.92941745644777,105.43391509101423,91.10467841749869,79.09808123784848,71.057902584027,63.420185660554566,56.12672461181685,53.01449309073019,51.680442927133676,50.343697952275015,49.00416217447614,47.66173498912564,46.316310898292706,44.96777920964603,43.616023712876036,42.260922331633815,40.902346748800696,39.97525596870845,39.04603955574483,38.114612734806634,36.57695215597812,35.08670011785262,33.103305078132145,32.245706659555715,31.496356541987854,31.255846066097394,31.01533530368166 -Residential DW - Class 8/Moderate,272.37833573797275,182.68873951551862,165.78438195023918,149.40874620698983,134.16758897708678,119.96458827675686,106.69717787901469,94.27587467054863,82.53472756659916,77.577869732274,75.46610206993303,73.35002270957261,71.22947806450787,69.10430716736053,66.97434122144129,64.83940311902009,62.699306923601554,60.55385731302747,58.40284897990792,56.94221633117379,55.47818266984545,54.010612355757814,51.573068029045665,49.21137736745832,46.060657903319026,44.711213033010196,43.53496544431508,43.1728612823038,42.810756661852075 -Residential DW - Class 8/Conservative,276.85954256498513,188.00212775630737,173.8760958153698,160.0540796706853,147.1853462400721,135.1931316248029,123.99083167858252,113.50288742329595,103.66112993042502,97.22857104550901,94.49462938417248,91.7550825154107,89.00973077653327,86.25836490994845,83.50076547996015,80.73670224651931,77.96593349218197,75.18820529814238,72.40325076479373,70.51578462114608,68.62389716112598,66.72741205251876,63.5699607274997,60.51111916714288,56.426540163468516,54.683618131773784,53.165852566176866,52.70647345526893,52.24709374838842 -Commercial DW - Class 8/Advanced,165.66766704083653,108.32568454071654,91.2929803319231,78.49056313065672,68.08126923173612,59.45754747061307,53.80452305938253,48.530016308154686,43.58238329806343,41.200483404825256,40.161250132535926,39.11989569242293,38.07634452690073,37.030517447447394,35.9823314139089,34.931699297514506,33.87852962618479,32.82272631056892,31.76418834909064,31.037505639388993,30.309120719451354,29.578965702281234,28.39980477811576,27.257312229601045,25.75288368734,25.080207537364494,24.606363050488856,24.395225504503337,24.18408770571821 -Commercial DW - Class 8/Moderate,183.24198110462265,127.32074484697375,114.59568315960256,102.55039206536445,91.53295273531411,81.42843005635763,72.12787837239797,63.53902600238098,55.583481927729,54.87166037394271,53.32267775986735,51.773698613258766,50.22472310171317,48.67575140380442,47.126783709997866,45.57782022365654,44.82211660452037,43.295517278624104,41.76492536976874,41.13258390817178,40.50024263779968,39.86790156946267,38.54329308053674,37.2556270548996,35.3660342119388,34.789228346702714,34.21253132017423,33.63583352401847,33.05913495823512 -Commercial DW - Class 8/Conservative,186.31003932253782,136.1925645742426,125.83799592008897,114.8623534419071,104.82058871053027,95.61086818319622,87.13389246998065,79.30555854738795,72.91159160533763,71.52499574111863,70.13840152209417,68.75180902652232,67.36521833770422,65.97862954439736,64.59204274126981,63.20545802939988,61.818875516829195,60.4322953191718,59.045717560290086,57.6591423730436,56.27256990012025,54.88600029496362,52.4706312202539,50.13185343151193,46.940788230178896,45.679576707605655,44.41852273746337,43.157467030156795,41.8964095856851 -Midsize DW - Class 8/Advanced,114.72340831450846,81.85512480473706,73.47024992055492,64.57306877825289,56.670731162395164,49.61129428153356,43.26673207547239,37.533698236070244,34.733346472394395,33.24533960126966,32.75826570484995,32.270514220633,31.782061008611485,31.29288076847119,30.802946969043855,30.31223177255064,29.820705953183293,29.32833880952131,28.83509807023571,28.58893583385722,28.342756845743295,28.096560425577234,27.41838420527347,26.75576929830293,25.702989490544933,25.47662264554237,25.12771770196637,24.88279654447266,24.637875084788647 -Midsize DW - Class 8/Moderate,126.99861140044199,92.54416879083762,83.16243687962424,74.5894786120806,66.97357104737958,60.16999460189915,54.05536320188811,48.53007526391505,44.97567220989819,44.34435585192659,43.713039778218594,43.081724002296006,42.45040853855193,41.819093402322295,41.18777860996427,40.5564641789425,39.92515012792494,39.293836476887805,38.662523247232606,38.03121046191546,37.39989814559044,36.76858632477025,35.509795609559056,34.2871288745738,32.52400984419626,31.94824613742368,31.917079515188302,31.885912892959045,31.85474627073604 -Midsize DW - Class 8/Conservative,129.1415705832406,95.01005301941916,86.76083134033777,79.1756108690877,72.43567272803536,66.41461454057884,61.00324140918692,56.11340653848466,51.975124910697915,51.223781786573205,50.47243900356478,49.72109657789887,48.969754526847176,48.218412868812784,47.46707162342434,46.71573081163941,45.964390455859515,45.21305058005614,44.46171120991109,43.71037237297172,42.959034098822876,42.207696419279834,40.703384066467585,39.24242048992647,37.132914158914595,36.44823421622869,36.41707077498743,36.385907333753515,36.35474389252709 -Large DW - Class 8/Advanced,72.53598109756742,57.07289696039213,48.999115704298106,41.477443790764006,38.96478937598558,36.662014654813014,34.5438738140077,32.5890130860086,30.779380066589102,30.189133796473634,29.951268415138376,29.71340256703368,29.47553622959876,29.23766937879507,28.9998019889834,28.761934032788112,28.524065480947982,28.28619630215072,28.048326462850238,27.81045592706383,27.572584656146496,27.33471260854062,26.6687373770584,26.017990814769746,24.980170058188378,24.761602438842207,24.543103599657933,24.324604492912734,24.256260783253712 -Large DW - Class 8/Moderate,80.77918366509829,65.97794361685777,58.244403267450664,50.995297184548434,47.856919027591964,44.98068585884969,42.335064875879375,39.89338452310388,37.63310605848168,36.863342468271185,36.55872165125056,36.2541002180943,35.94947813902212,35.64485538230318,35.3402319140937,35.03560769825784,34.7309826961708,34.426356866500335,34.12173016496562,33.817102544069485,33.51247395280054,33.20784433630271,32.33811851708809,31.488494541208997,30.127932628863512,29.848784857668495,29.56972787628717,29.290670541725433,29.209818331317454 -Large DW - Class 8/Conservative,82.21825123197232,67.66521561492495,63.33152579750712,59.16632063873334,55.35745901674245,51.86674899635045,48.65592122062911,45.6926062087833,42.94944586525296,42.369564622504164,42.009870571043116,41.6501757802193,41.290480214296394,40.93078383519737,40.571086602309684,40.21138847227037,39.85168939872961,39.49198933208876,39.13228821921081,38.77258600309916,38.41288262254011,38.05317801170642,37.01535795761259,36.001660115521375,34.3748367496705,34.04571035320018,33.71669290450629,33.38767503199591,33.29650330847004 -Residential DW - Class 9/Advanced,299.0224604355249,183.90062761418127,142.03177906870863,124.39187697289735,107.10902231409047,92.69019283643308,83.01569765014966,73.88276639107885,65.21274147817148,61.59668957048347,60.04667807347878,58.493535518473,56.93715037427438,55.37740574999783,53.81417906928894,52.24734172050265,50.676758680743376,49.10228811145851,47.5237809230451,46.44660900918247,45.36696735656566,44.28475746636143,42.49817429227028,40.76667434154742,38.462199443556536,37.46576959040707,36.59511170271515,36.3156664367476,36.03622083787093 -Residential DW - Class 9/Moderate,329.6840495847897,217.24845707265214,196.337572628915,176.27377642963654,157.73678729998477,140.57914739397225,124.652436067253,109.82879271088315,95.89577672663191,90.13648307945122,87.68285408936386,85.22421540647474,82.76038858087706,80.29118658715471,77.81641330314062,75.3358629502027,72.84931949170799,70.35655598597235,67.85733388963102,66.16024823257092,64.45921099350416,62.75406457429753,59.92192090087184,57.177910384835386,53.517139953170116,51.949241593251095,50.58257837806415,50.161855357636206,49.741131804553646 -Residential DW - Class 9/Conservative,335.036835487119,223.5669931805729,205.9205468512054,188.83323615764138,173.04137184361124,158.4245438619835,144.85630759855263,132.22773205194315,120.44220492540028,112.96831788662543,109.79179490207191,106.60875931687615,103.41897914615923,100.22221125688024,97.01820069022196,93.80667993396273,90.5873681404797,87.35997028558342,84.12417626289977,81.93115961128171,79.73300590305499,77.52951026064642,73.86091818775309,70.30689921946576,65.56109236086097,63.536019195526315,61.772551718343365,61.238806494347095,60.70506057789984 -Commercial DW - Class 9/Advanced,206.41436208039244,130.8960635309409,109.6238672198375,93.71712647669449,80.87016013591503,70.2946998944683,63.33743774061128,56.902165507953576,50.91421740231841,48.13161214263138,46.91754937797728,45.701008602908225,44.48190154883849,43.26013570541605,42.035614062699366,40.808234834305054,39.577891159869246,38.34447078499626,37.10785571668479,36.258923678911174,35.40800306925458,34.55501458013621,33.17748423181432,31.84279095453795,30.085273442402823,29.299433450427692,28.745874434283927,28.499217365427018,28.2525600012422 -Commercial DW - Class 9/Moderate,227.79920241898856,153.8488713637623,137.60556297954534,122.44437649690686,108.7271819246198,96.27015067378024,84.9072670104729,74.50045247963621,64.93425252794701,64.10268172803755,62.29311484349893,60.48355200975663,58.67399342260143,56.86443929064857,55.05488983640522,53.24534529744607,52.36251018277882,50.57909211145988,48.79100978772073,48.05228996076538,47.313570357204505,46.57485098966695,45.0274045336782,43.523115345946195,41.3156376100362,40.64179609428624,39.968081727104156,39.29436646082094,38.620650295436214 -Commercial DW - Class 9/Conservative,231.53248810521808,164.56919391311249,151.10524057598917,137.14476333934704,124.51086606079281,113.03758011393207,102.5719990738238,92.98694625424827,85.17745807417022,83.55759614975042,81.93773614729513,80.31787815822767,78.69802227986288,77.0781686158899,75.45831727690266,73.8384683809839,72.21862205435096,70.59877843206758,68.9789376588334,67.35909988985887,65.73926529183618,64.11943404402261,61.29772910568638,58.565500352216326,54.837604466062196,53.36422020409008,51.89101999948507,50.41781776547383,48.944613502055375 -Midsize DW - Class 9/Advanced,144.76511090114667,98.81322281478788,87.92693530803636,76.69703684183686,66.86414293807248,58.189826843694256,50.48072263689967,43.58422899446345,40.159599270817544,38.43912699487124,37.87595947771195,37.312008515904466,36.74724619814398,36.18164327154863,35.6151690600911,35.047791377006895,34.4794764306558,33.91018872325629,33.3398909418578,33.055271756763574,32.7706332028768,32.4859744935976,31.70184949533281,30.935716892591625,29.718465475899816,29.456734237571617,29.053321260110433,28.770137042727015,28.486952475943298 -Midsize DW - Class 9/Moderate,159.7324190057559,111.71673847853162,99.5262465485043,88.59408569801181,79.0201632435736,70.57428389595118,63.06817422844602,56.35325088718128,52.002042887537606,51.27209848182358,50.54215440478252,49.812210672048714,49.08226730026382,48.35232430715965,47.622381711648785,46.8924395339243,46.16249779557058,45.43255651968464,44.702615731011456,43.9726754560935,43.24273572343645,42.51279656369497,41.05734997351727,39.64367086955323,37.605106754143556,36.939393769734046,36.90335810986486,36.86732245000276,36.83128679014788 -Midsize DW - Class 9/Conservative,162.3453558443572,114.69348511834858,103.83269435972151,94.04129087707977,85.46473771837765,77.89869173893922,71.17449277558768,65.15903508496895,60.094992289996405,59.22626981306162,58.357547730534364,57.48882606117583,56.620104824955995,55.751384043152996,54.882663738461986,54.013943935114646,53.1452246590122,52.27650593787109,51.4077878013853,50.5390702814058,49.670353412139356,48.80163723037161,47.06231213208039,45.37310801724558,42.934041888675985,42.1423971173066,42.10636513538561,42.07033315347312,42.03430117156928 -Large DW - Class 9/Advanced,91.3579627124369,67.85941961127475,57.842361490239874,48.64646118931703,45.431248654847806,42.51757388069546,39.8649132914874,37.43969222077195,35.21400710205541,34.53871941585638,34.26658290077545,33.994445851673945,33.72230824274057,33.450170046473346,33.17803123353904,32.90589177261778,32.63375163023244,32.36161077055933,32.08946915521911,31.817326743044777,31.54518348982343,31.273039348009917,30.511111834185016,29.766607103534337,28.57925935923759,28.329200986285173,28.07922130319279,27.82924131398988,27.751050789290975 -Large DW - Class 9/Moderate,101.23791067199288,78.4474803178909,68.7562169266591,59.80939321719298,55.799084840875096,52.16488106872012,48.856237130592504,45.83127553596155,43.05520322855013,42.17453375197415,41.82602382127408,41.477513185666865,41.12900181108155,40.7804896612156,40.431976697349064,40.083462878139756,39.73494815939787,39.386432493836125,39.0379158307938,38.68939811593043,38.34087929088501,37.99235929289795,36.997325243855826,36.02528926860369,34.468700515338746,34.14933373224831,33.83007081977312,33.51080750323204,33.41830627983625 -Large DW - Class 9/Conservative,102.96271514628826,80.4536391886182,74.76145143138831,69.39270739986488,64.54438804281511,60.150767849696194,56.15074010000808,52.493676586856836,49.137509867201345,48.474080579271316,48.06256258068545,47.651043736211015,47.239524004962874,46.828003343377944,46.41648170499232,46.00495904019539,45.593435295959345,45.18191041553948,44.77038433814291,44.3588569985611,43.94732832676082,43.535798247430556,42.34845130683425,41.18870205478591,39.32748946912219,38.950943247667894,38.57452167095189,38.19809960935682,38.09379205953609 -Residential DW - Class 10/Advanced,336.6295038877526,213.40218183668523,170.8956887129753,154.92581353199952,137.86693235144227,123.12302279107722,113.6458174270223,104.10764899607159,94.4744912693257,89.23587291593763,86.9903524191473,84.74029592057137,82.48554184361664,80.22592084703707,77.961255352978,75.69135904018593,73.41603629935076,71.13508164723723,68.84827909592526,67.2877670508084,65.7236770651376,64.15586644245582,61.567621681436286,59.0591766556715,55.720655859034,54.27711581872799,53.01578315359456,52.610947400005784,52.20611116412751 -Residential DW - Class 10/Moderate,370.88014467896596,252.09970918219054,236.2375865081622,219.54293867331415,203.0331947223834,186.7352849193222,170.64517184247342,154.75892362616727,138.9253773997207,130.5818186862723,127.02721654338026,123.46535679763127,119.89598092647621,116.31881798392138,112.73358384539938,109.13998039690458,105.5376946635408,101.92639787213164,98.30574444200498,95.84715582179051,93.38284249668972,90.91257615237137,86.80961518671266,82.83433379746148,77.530931174814,75.25949776229689,73.27959615005588,72.67008959628635,72.06058227085359 -Residential DW - Class 10/Conservative,376.8594938340422,259.431872258181,247.76802702207536,235.18531471292874,222.73271280551603,210.43983325189538,198.30362151353935,186.3211001486336,174.48608630403672,163.65857530254004,159.05670784276663,154.44540549927922,149.82433219276388,145.19313569342884,140.55144663933646,135.8988774822795,131.23502135489287,126.55945085204718,121.87171671886878,118.69466683857623,115.51017484193144,112.31794392030385,107.00320999093374,101.85445951089346,94.97915142743797,92.045403317152,89.49064654722496,88.71740335331079,87.94415915623446 -Commercial DW - Class 10/Advanced,351.8173431263572,210.73203952041655,174.0201995462831,146.92458739137666,125.37878913196698,107.89702029649644,96.34253162707527,85.84570541130437,76.23857744197939,72.07192464037021,70.25399591977103,68.43235664446708,66.60687464172247,64.77741138721144,62.94382161895577,61.105952922768054,59.26364528671957,57.416730621897734,55.565032246443764,54.293847610660016,53.01968530185614,51.74242656544263,49.67972267844478,47.68116270890099,45.04946881688317,43.87275774987829,43.04386252032968,42.67452002612879,42.30517708970603 -Commercial DW - Class 10/Moderate,386.79989682976674,247.684197414663,218.43917876348937,191.96159945937077,168.56752098090394,147.76736250086816,129.15238363171056,112.39543942632173,97.2320756866531,95.98688764170244,93.27725539943101,90.56762922279242,87.85800940496235,85.14839625831974,82.43879011604521,79.72919133388135,78.40724047826448,75.73676327801033,73.05930186023326,71.953148184331,70.84699484293799,69.74084185496459,67.42370682880896,65.17119518107387,61.86573413488373,60.85672876854013,59.84791379353383,58.83909747222004,57.83027980459823 -Commercial DW - Class 10/Conservative,392.9070206118874,264.94304671999197,239.86897000076226,215.008062283391,193.03809457330058,173.50409197464322,156.0221950450949,140.28517059026902,127.54410388723524,125.11853446731583,122.69296792533201,120.26740439818046,117.84184403157968,115.416286980793,112.99073341142305,110.56518350028595,108.13963743637872,105.71409542194475,103.28855767365627,100.86302442392424,98.43749592235237,96.01197243735916,91.78677206238558,87.69555267341498,82.11342858877263,79.90719375125082,77.70123451988678,75.4952722497047,73.28930694070306 -Midsize DW - Class 10/Advanced,250.71165849467394,158.08622157483916,138.17234113820876,118.6992409713727,102.12797454912734,87.8650258950989,75.45950358830471,64.57077304311939,59.02449934166382,56.495838285209096,55.66812383214259,54.83925791270289,54.00919950429956,53.1779056125617,52.345331151452946,51.51142881453363,50.67614893660084,49.839439344853574,49.00124519864933,48.58292665941464,48.164579652931664,47.74620302309667,46.593736706593994,45.46771468129494,43.67866158445854,43.29398256412724,42.70106706061327,42.28485756261006,41.86864755107638 -Midsize DW - Class 10/Moderate,275.17307671722153,178.72989636051494,156.40002056398887,137.11156466960705,120.6950222645031,106.5652128283964,94.27545547893001,83.48829512942368,76.42990970806449,75.35707522074861,74.28424121649924,73.21140771829482,72.13857475059444,71.06574233945938,69.99291051268636,68.92007929995414,67.8472487329863,66.77441884572966,65.7015896745531,64.62876125846738,63.55593363936864,62.48310686231155,60.34396683443293,58.266214494860094,55.27003852516176,54.291608054652336,54.23864470788481,54.18568136112769,54.1327180143812 -Midsize DW - Class 10/Conservative,279.44345989844595,183.49224106974788,163.16736636059613,145.54186584935223,130.5384347277769,117.62486568694668,106.39292808121098,96.53421348154744,88.32450764606386,87.04770433629614,85.77090160620816,84.49409948337417,83.21729799714502,81.9404971787942,80.66369706167788,79.38689768141052,78.1100990760604,76.83330128636372,75.55650435596314,74.27970833167159,73.00291326376438,71.72611920630717,69.16974924786412,66.687044515388,63.102231426761286,61.93871293716126,61.88575499605153,61.83279705495429,61.77983911386978 -Large DW - Class 10/Advanced,157.36492725724474,105.36012340142346,88.3956504707836,73.30918757345525,67.61672649872962,62.57846790904625,58.08775766237008,54.05992874168083,50.427128457158204,49.46010363664272,49.070398967018,48.68069353266564,48.29098729662338,47.90128021950788,47.511572259313375,47.121863371189214,46.73215350719553,46.3424426160321,45.95273064273899,45.563017528364256,45.17330320959419,44.783587618343226,43.69249291550695,42.626347969813104,40.92604339920733,40.56795504936078,40.20997938489164,39.8520032820664,39.74003296236671 -Large DW - Class 10/Moderate,172.98479130379394,121.7993943091501,105.07438428439461,90.13148991352764,83.04749638797927,76.77762482633736,71.18914926482856,66.17670559374423,61.655870564881596,60.39473511117168,59.89566225663755,59.39658839266298,58.8975134704577,58.398437438035785,57.89936023994956,57.400281816996184,56.90120210589504,56.402121038929835,55.90303854355345,55.40395454194932,54.90486895054336,54.40578167946263,52.98087398108925,51.5888999621439,49.35983523831479,48.90249592588787,48.445305358159125,47.98811421180033,47.85565069916727 -Large DW - Class 10/Conservative,175.71164892547966,124.914203533772,114.25168266224011,104.57334158817999,96.0634004685937,88.53146010044951,81.81807795850592,75.79668120508413,70.36584944613162,69.41580607765806,68.82650447057368,68.23720165216076,67.64789756387103,67.0585921433213,66.46928532397439,65.87997703478693,65.29066719982212,64.70135573782046,64.11204256172537,63.522727578157,62.93341068682641,62.34409177988611,60.643788360194655,58.983005355816786,56.31771350557844,55.77849214902272,55.239449286104794,54.700405728830816,54.551035332027716 +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 6362b57..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,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,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,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,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,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,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,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,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,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,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,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905.0,1870,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,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,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,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,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,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,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 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 6fb5330..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Moderate,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Conservative,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 +10 year CRF/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,22.257875008385426,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,22.257875008385426,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,22.257875008385426,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Moderate,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Conservative,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PFF/Advanced,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 -PFF/Moderate,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 -PFF/Conservative,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509091,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157684,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940958,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505136,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509091,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157684,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940958,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505136,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 +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_capex.csv b/tests/data/Distributed_Wind/Market/30/df_capex.csv index ccbab1a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 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 389dd3d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +Residential DW - Class 1/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_lcoe.csv b/tests/data/Distributed_Wind/Market/30/df_lcoe.csv index 3918806..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,114.51583577184248,79.45489377762861,62.886845915009445,56.13826701236478,49.260852729013315,43.41299594985642,39.5237935687884,35.747540974355395,32.06557605301623,30.3682418069384,29.637922102537658,28.906137376476785,28.172835452336844,27.437961646929917,26.701458617981487,25.96326620057568,25.22332123138566,24.481557359611212,23.737904843437438,23.22890210340497,22.718743762959495,22.207383743255914,21.264191986172595,20.356450274558572,19.102481113565705,18.645133503736375,18.244838729668285,18.112653964472,17.980468997373947 -Residential DW - Class 1/Moderate,126.92109095260177,93.52115082172256,86.23654537991786,78.81604408638964,71.73356996105355,64.97951418250621,58.53155832323709,52.36936331563128,46.42682826125003,43.72633750947416,42.57307002438165,41.417458504632926,40.25941946795769,39.09886542125528,37.93570461688647,36.76984079098585,35.60117288223051,34.42959472934006,33.254994745410684,32.45583440330742,31.654825100543338,30.851893110966277,29.358030341581642,27.920887644947882,25.929781029307968,25.213268895529712,24.588041298969443,24.39178971660407,24.195537811195855 -Residential DW - Class 1/Conservative,129.08675414517504,96.18633636691928,90.35690811474049,84.30583206378198,78.52698857036005,73.01608695491475,67.75491374913413,62.72686951249819,57.91583002783706,54.41281407150277,52.92118836185684,51.42651540715784,49.92868668045438,48.427588440715574,46.92310141601046,45.415100463314,43.90345420290639,42.38802462512314,40.86866666698929,39.837380243229376,38.80369017061041,37.767500605134565,35.83310102590889,33.972437541259325,31.391620961901772,30.467777208964378,29.662603354410372,29.41509831830972,29.16759286225338 -Commercial DW - Class 1/Advanced,71.64487230941548,54.358244684917686,47.02036611263686,41.36794427557422,36.66982209914095,32.692881908480366,30.130500716292524,27.661460116185125,25.273868924832392,23.9611588290359,23.386067424145484,22.809811100713706,22.23234837070196,21.653635752834493,21.0736276514858,20.492276226633155,19.909531254097047,19.325339975212085,18.739646934985785,18.336263748251707,17.931945727779272,17.526655598409373,16.798291899467227,16.09759468245841,15.140238247243687,14.777464698175843,14.520537105027271,14.403442724222726,14.2863481634645 -Commercial DW - Class 1/Moderate,79.81603780907754,63.60081595332845,58.61728958705429,53.576917555030995,48.787126348014446,44.238081071947434,39.912080907542254,35.79312003982259,31.866890717089063,31.47166392608667,30.616528050453816,29.761394675815968,28.906263923054944,28.05113592097044,27.196010806938986,26.340888727639722,25.921556748925912,25.07872196535019,24.233694610216126,23.882134401330266,23.530574330389243,23.179014405191236,22.328861076295293,21.50677754174555,20.257117825396392,19.9453677791308,19.63369520929847,19.32202209161121,19.010348426068685 -Commercial DW - Class 1/Conservative,81.24252941325584,67.91764489662816,64.2121873859467,59.82452670769097,55.65274551925248,51.69062978767993,47.92276059688202,44.33519466319222,41.38640290913835,40.620470970323524,39.85454021815898,39.08861070909045,38.322682503201065,37.556755664509524,36.79083026129761,36.024906366470645,35.258984057956326,34.493063419144185,33.727144539372944,32.961227514470714,32.19531244735451,31.42939944869902,29.922511774585885,28.472937762309776,26.418118041352695,25.742066123092766,25.06612635795078,24.390185356216843,23.714243117890145 -Midsize DW - Class 1/Advanced,46.81299313952546,41.083286578297376,38.01342262583228,34.3495171352049,30.935026507006963,27.74996428006268,24.771962596081007,21.981470809774283,20.70490136758658,19.86971138695249,19.593577291549476,19.317064811809043,19.040160468942343,18.762850136404175,18.48511900051852,18.206951518197453,17.92833137150105,17.64924141875831,17.369663641942857,17.228086800132996,17.086500476468217,16.944904283901376,16.486993951768795,16.041417654771468,15.314007392209522,15.186875821404703,14.9934441938243,14.856284364827598,14.71912431712941 -Midsize DW - Class 1/Moderate,52.4085509376646,46.22351838607816,42.812081161271735,39.43385965769748,36.28431004598774,33.34637514808755,30.59942171167003,28.025414674758625,26.425595889642814,26.06889350329681,25.712191325414466,25.35548936591192,24.998787635344158,24.642086144957652,24.285384906747773,23.92868393352201,23.57198323897029,23.215282837741952,22.858582745531532,22.501882979173608,22.145183556747916,21.78848449769719,20.972314100527534,20.18394044359696,19.005274449289395,18.689058848131832,18.66757533027453,18.64609181242291,18.624608294577047 -Midsize DW - Class 1/Conservative,53.38540255327193,47.40933224955761,44.59366733637367,41.76178629357929,39.12025925365761,36.65620096292816,34.35230525349311,32.193444601071704,30.335033233178766,29.91128937529604,29.48754576756971,29.063802421899123,28.640059350950285,28.216316568218957,27.79257408809958,27.368831925961143,26.94509009823155,26.521348622490024,26.09760751756999,25.67386680367296,25.250126502494616,24.826386637366216,23.851281166495106,22.909531783910897,21.49943159647429,21.124271880817698,21.10279066512141,21.081309449431938,21.059828233749382 -Large DW - Class 1/Advanced,30.233576038672968,30.601070691011653,27.01402669648011,23.485602913472825,22.493064736816848,21.550408642305758,20.65396425590247,19.80041212453305,18.986842210491872,18.642993921381187,18.50206564595728,18.361137017642946,18.22020801938171,18.079278632999966,17.938348839113925,17.797418617027056,17.656487944617293,17.515556798211957,17.374625152449564,17.233692980126527,17.092760252026547,16.951826936731344,16.487694407221763,16.036015632473816,15.296060372904275,15.169632665340867,15.043256279194384,14.916879693403967,14.874280941383764 -Large DW - Class 1/Moderate,34.23899209530755,35.131657165630514,31.827095465215752,28.54002710133045,27.303108116443198,26.128352459384523,25.0111859750638,23.94747180901729,22.93359064828501,22.48636416000129,22.30699208978413,22.127619553751593,21.948246529389156,21.768872992707635,21.589498918120448,21.410124278308167,21.230749044069675,21.05137318415701,20.871996665093043,20.692619450969023,20.51324150321944,20.333862780372158,19.727861094761902,19.138298365436995,18.168210676147595,18.00797935550628,17.84781577913531,17.687651939234357,17.638074839910075 -Large DW - Class 1/Conservative,34.93824269502511,35.99008407661093,34.475436082519096,32.87922175769642,31.3603951929894,29.917901221576095,28.54612335887709,27.239982144941784,25.995028448975088,25.657144606862882,25.446056405941277,25.234967646041223,25.02387830014529,24.81278833946646,24.601697733300828,24.390606448865086,24.179514451117882,23.96842170256168,23.757328163023917,23.546233789414085,23.335138535453574,23.12404235137583,22.400998611982516,21.69768162013162,20.53773467632333,20.349615374892743,20.161577366586577,19.973539042044422,19.918204806194275 -Residential DW - Class 2/Advanced,125.48839014304393,85.87958179298337,67.84124350854601,60.45048728336133,52.95275274903988,46.589534730709566,42.348972710309376,38.24524112400888,34.25677518657172,32.44345371097366,31.663227655261604,30.881436465725926,30.098024400475364,29.312933039549772,28.526101122193896,27.737464372126095,26.946955309757545,26.15450305021025,25.360033085866757,24.81624767543746,24.27122769671323,23.724923922053964,22.71727921525658,21.747507030567874,20.40784796540706,19.91924753527178,19.49159864286025,19.35038104000378,19.20916322144859 -Residential DW - Class 2/Moderate,138.9239509974873,101.08323023936164,93.03049611299474,84.87024135817626,77.10970849102688,69.73408000422786,62.71542132737223,56.02843924156827,49.599402666013034,46.714374047657685,45.48229810111996,44.24771794046445,43.01054437866511,41.77068394378573,40.52803861861789,39.28250556111098,38.033976803922876,36.78233893124877,35.52747273090074,34.67370181681544,33.81795559345824,32.96015529660498,31.36420950833073,29.82885975543037,27.70169099377464,26.936216048159753,26.268263562902877,26.058601140934094,25.848938373847357 -Residential DW - Class 2/Conservative,141.2694811127546,103.96392152393857,97.47547228518856,90.78172341804483,84.41226612067713,78.35869063300068,72.59806648765995,67.10963003527249,61.87350464956607,58.131110317004904,56.53755445780664,54.940743120255256,53.340560361216916,51.73688466717449,50.1295886157571,48.51853851229889,46.90359399925515,45.284607636079585,43.66142444692793,42.559665129917825,41.45533791085425,40.34834039624579,38.281753742790066,36.29394193532037,33.5367654164687,32.54979085847013,31.689595498936974,31.42517722167834,31.160758495766366 -Commercial DW - Class 2/Advanced,79.91649997774358,59.16882561059964,50.99667163681198,44.71327322945472,39.50746465182391,35.11527269153485,32.26937154443247,29.543652811670498,26.923074681106645,25.52470579469342,24.912087723104293,24.29822871808389,23.68308458435823,23.066609003350685,22.448753404166386,21.829466825058702,21.208695764549883,20.5863840212925,19.962472521667532,19.532767212446995,19.102066068412764,18.67032938207504,17.894437478862734,17.148017389462154,16.128190196467603,15.7417444416474,15.468051450734581,15.343316264027917,15.218580885624986 -Commercial DW - Class 2/Moderate,88.84502632480434,69.22934339854564,63.574295915733984,57.9095576389218,52.56244942904703,47.515917518079306,42.745315786288984,38.22862231644198,33.94631352969805,33.525296848722995,32.61436045387859,31.703426723227604,30.79249578553981,29.88156777801952,28.97064284700754,28.059721148754335,27.613026334728627,26.715193719962304,25.815025460899324,25.44052475477911,25.0660241956051,24.691523791684332,23.785895071667987,22.910167795380485,21.57896353973991,21.246870744512968,20.9148604813196,20.582849634521907,20.25083820411954 -Commercial DW - Class 2/Conservative,90.40373516166409,73.92820187746483,69.64232961007303,64.66239633965151,59.959354873181304,55.52066549754731,51.32464879016983,47.35193272392663,44.087006212583276,43.271094614296274,42.4551842800925,41.63927527010099,40.82336764832548,40.00746148296211,39.19155684674829,38.37565381734667,37.55975247776997,36.74385291684918,35.9279552297527,35.11205951856171,34.296165892908945,33.48027447069097,31.87505725971123,30.330893621592654,28.141989937393262,27.42182333615976,26.701776206415932,25.981727759388324,25.261677995076084 -Midsize DW - Class 2/Advanced,53.066514920277456,44.83061347523053,41.27620545617401,37.12793423188879,33.296143503617124,29.750861211565063,26.461116260894244,23.400247406515092,21.970907953957934,21.08465006444651,20.791631677865507,20.49821177053823,20.20437603951177,19.91010949446965,19.61539641594977,19.320220310478046,19.02456386234987,18.7284088817623,18.431736248972037,18.281502654298357,18.131258997999275,17.981004869361538,17.495095490715514,17.022274314995283,16.25038636248697,16.11548129867597,15.910222243851086,15.764675741389363,15.619129006853596 -Midsize DW - Class 2/Moderate,59.20533556508964,50.439700881334936,46.486744311684014,42.62353214799539,39.05371129865676,35.75079841282211,32.685938883047086,29.834292833940925,28.04139583242589,27.6628827857695,27.284369960323342,26.90585736660987,26.527345015829454,26.14883291991624,25.77032109159906,25.39180954446852,25.013298293051616,24.634787352893433,24.256276740648147,23.877766474179694,23.4992565726733,23.120747056760525,22.254671708097803,21.418092738595284,20.167356905101652,19.831806218658173,19.809009085506457,19.78621195236077,19.763414819221193 -Midsize DW - Class 2/Conservative,60.27702798274328,51.73367630041203,48.42124828216875,45.13975695236385,42.106114430302924,39.29927751924479,36.69472451432716,34.27134494558197,32.18987674048086,31.740222954050793,31.290569433073,30.840916190174415,30.391263238795517,29.941610593257256,29.49195826883424,29.04230628183518,28.592654649692488,28.14300339106026,27.69335252592351,27.243702075718964,26.79405206346889,26.34440251393115,25.30967396509348,24.310341071248054,22.81401994061329,22.41592098643871,22.393126296214245,22.37033160599701,22.347536915787114 -Large DW - Class 2/Advanced,34.195564360871856,33.00526182091983,29.028230441393106,25.148300464869134,24.005721973744055,22.92755235634417,21.908492307279896,20.943807743152195,20.029361311487925,19.66663318942405,19.51796690167713,19.369300241663474,19.22063319139007,19.071965731685452,18.923297842101512,18.774629500805332,18.62596068446018,18.47729136809356,18.328621524951462,18.179951126336615,18.031280141428535,17.882608537083833,17.39299167363167,16.91651236886567,16.13592805242445,16.002558521751713,15.869243130424065,15.735927528490544,15.690989787597555 -Large DW - Class 2/Moderate,38.53275931320742,37.89179648851351,34.20016837270992,30.560559993460043,29.139240478403778,27.79804220610162,26.530372994813206,25.33034374982451,24.192815644216665,23.721033089614053,23.53181215630984,23.34259073161352,23.153368791774344,22.96414631148595,22.77492326375686,22.585699619767613,22.39647534871372,22.207250417631492,22.018024791205637,21.82879843155575,21.639571297998792,21.4503433467855,20.811067653550353,20.189133537780947,19.165780806600246,18.996751592633938,18.827793842603153,18.658835814572626,18.60653656311559 -Large DW - Class 2/Conservative,39.28993063539481,38.81766621500495,37.04597298340868,35.20695427151564,33.46937986433685,31.82975590091768,30.280023547145184,28.812983557230556,27.422349189757202,27.065913007270815,26.84323449138182,26.620555385822303,26.397875662091362,26.17519528982136,25.952514236622527,25.729832467911496,25.50714994672289,25.284466633500283,25.06178248586533,24.839097458361536,24.616411502169257,24.393724564789373,23.630980336983267,22.889046002136045,21.665409328795274,21.46696087611177,21.268598180150903,21.070235150590335,21.011862652917962 -Residential DW - Class 3/Advanced,129.8070381888433,88.3822438214349,69.75155654903166,62.096472833805905,54.347929590219,47.778108177528686,43.39572646510054,39.16166387548416,35.052973625022666,33.197506800966735,32.39914667502147,31.599185038299417,30.79756485335227,29.99422634241895,29.189106820917324,28.382140518651767,27.573258387667995,26.762387895576563,25.949452803048604,25.393028692908718,24.83534132054859,24.27634031417576,23.24527585646206,22.252964156746124,20.882168639017067,20.382212122461468,19.944623783663378,19.800123991100964,19.65562397782655 -Residential DW - Class 3/Moderate,143.64811333227578,104.02894977771578,95.65010272243309,87.18114400290567,79.14136263423295,71.51310776894928,64.26557941991447,57.37097846845239,50.752195558388344,47.800112896904,46.53940095239672,45.27612659064659,44.010198551736295,42.74152119124814,41.46999421385068,40.19551238723094,38.91796523466206,37.63723670432092,36.35320481328133,35.47959049406267,34.60395495529161,33.72621760210022,32.09317872676347,30.52214426422311,28.34553569286177,27.562269523377957,26.878792438306167,26.66425702721146,26.44972126297754 -Residential DW - Class 3/Conservative,146.0644366200276,106.99358880101109,100.2202431090081,93.25358777688989,86.63632497860218,80.35774599065181,74.39249723350983,68.71769394073979,63.31157310508089,59.48219777365381,57.85160437429692,56.217679832524325,54.58030551044353,52.93935707031149,51.294704128197374,49.64620988209428,47.993730712257324,46.337115751316404,44.67620642146751,43.54883993498582,42.41884586308603,41.2861194324398,39.171501023004595,37.1374883502047,34.31622933593753,33.30631544411115,32.426127362020395,32.15556345609985,31.884999091098333 -Commercial DW - Class 3/Advanced,83.14985263048004,61.04494647442672,52.544461016024954,46.01343400379857,40.60897946814387,36.054761954274426,33.098421974322065,30.273004984814833,27.56214393430348,26.130582161471498,25.503422460512674,24.874992370259505,24.24524664638098,23.614137870842907,22.981616319829886,22.34762982192344,21.712123605688745,21.07504013573485,20.43631893622051,19.996413772254147,19.555489135482585,19.113504375884894,18.319195235227742,17.555057476699307,16.511022788448862,16.115404024867246,15.835214421759142,15.70751841339447,15.579822208783261 -Commercial DW - Class 3/Moderate,92.37442889700124,71.42446243629435,65.50382615468953,59.593436493313796,54.02795265327104,48.787179020434564,43.843509545023764,39.17238268827375,34.75209241985704,34.32108212488801,33.388522960413525,32.45596652337204,31.52341294558993,30.590862367528295,29.65831493900162,28.72577081996926,28.2684728737015,27.349328531897665,26.427793104935596,26.04440292800208,25.661012901502815,25.277623033942017,24.350497531829657,23.45398323982831,22.09118037520339,21.751204739804905,21.41131359549131,21.071421853720466,20.731529514491996 -Commercial DW - Class 3/Conservative,93.98482102488543,76.27231198166615,71.75602947820934,66.54263245800638,61.631092565079655,57.00608950530893,52.64325898017101,48.52092273524769,45.13349330477753,44.298214527148346,43.46293704360776,42.62766091571207,41.792386208984276,40.95711299323928,40.12184134294103,39.28657133759566,38.45130306218635,37.61603660765266,36.78077207142197,35.945509557998584,35.11024917961754,34.27499105697391,32.63167102986375,31.050853795723377,28.809992411322575,28.07273131633311,27.33559252871133,26.598452392537595,25.861310907811024 -Midsize DW - Class 3/Advanced,55.51236030557911,46.292619676897594,42.54695876337984,38.20889759972068,34.21435793884517,30.529110216287098,27.118576192873242,23.953148065727,22.465126194404228,21.55893263288262,21.259323028872736,20.959302872224168,20.658857538250377,20.357971699439528,20.056629282732633,19.754813423647914,19.452506416977652,19.14968966375364,18.846343614149045,18.692730633290182,18.53910736447759,18.38547338775935,17.88863386099955,17.40517694596441,16.615925982946486,16.477986336158594,16.268110140834835,16.119289684629347,15.970468991129495 -Midsize DW - Class 3/Moderate,61.86365913038753,52.08462941972059,47.91791230356803,43.864497416136146,40.130703337081854,36.68599901373719,33.49806241339401,30.5392170122389,28.672164908378573,28.285137509366038,27.898110336539677,27.51108340065865,27.124056713175268,26.737030286292125,26.350004133024377,25.962978267268337,25.575952703877785,25.188927458747468,24.80190254890619,24.414877992619726,24.02785380950485,23.64083002065722,22.755272990317668,21.899875836916316,20.621005687618,20.277907053216147,20.254597116540012,20.23128717987004,20.207977243206322 -Midsize DW - Class 3/Conservative,62.9724451964134,53.4208036833114,49.911973040260506,46.453980991697314,43.2672832028086,40.32730233500233,37.606451398609494,35.081107717885615,32.913962621510535,32.454194227909696,31.994426105732266,31.53465826788922,31.074890728123364,30.615123501077797,30.155356602370702,29.69559004867765,29.23582385782318,28.776058048881,28.316292642285664,27.856527659956107,27.396763125432464,26.9369990640295,25.878995112836236,24.857183013968818,23.327203320025035,22.920149443957012,22.89684200515985,22.873534566370083,22.850227127587818 -Large DW - Class 3/Advanced,35.758897702072886,33.95297281071172,29.82180796425134,25.803360295376596,24.60191460628892,23.470797358207633,22.404006529263338,21.39620355768736,20.442731206787727,20.072517030450427,19.920782538638246,19.76904766687641,19.617312396800575,19.465576708843596,19.313840582135363,19.162103994392368,19.01036692179624,18.858629338859107,18.7068912182748,18.55515253075379,18.40341324483951,18.251673326704555,17.75195165419559,17.265638675891005,16.468944506911704,16.33282246965261,16.19675568907705,16.060688693549093,16.014823518727532 -Large DW - Class 3/Moderate,40.22700697504135,38.97981912411524,35.13513700448185,31.356597693005366,29.862926294234622,28.45668850446569,27.13042237060193,25.87749074590522,24.69211172831703,24.210592432628797,24.017466320513734,23.824339706865114,23.63121256744202,23.438084876415815,23.24495660623796,23.05182772749421,22.858698208744336,22.665568016344324,22.47243711425005,22.279305463799325,22.086173023469485,21.893039748608352,21.240570557973527,20.60580084368848,19.561327957712816,19.388810285607814,19.216365552325087,19.043920535305197,18.99054192161774 -Large DW - Class 3/Conservative,41.00703283116974,39.9322742150759,38.05874059014936,36.1240206764602,34.300606590730986,32.583929549066525,30.964880455560476,29.435357164046327,27.98829702190016,27.624504639425957,27.397230440561007,27.16995563985579,26.942680208221212,26.715404114662896,26.4881273261226,26.26084980730323,26.033571520476507,25.806292425269625,25.579012478429632,25.351731633561894,25.12444984083921,24.897167046678984,24.118681153590327,23.361434632121394,22.112544304623725,21.910000233770855,21.707543689504714,21.50508680475398,21.44550960400216 -Residential DW - Class 4/Advanced,134.6082426058874,91.16327165434662,71.87365829017601,63.92457327519694,55.89733832836864,49.09810434989375,44.5583670398397,40.17976985529317,35.93779222420034,34.03548910107192,33.21697650829645,32.39682197888654,31.574967035636003,30.751350391854007,29.92590778065373,29.098571771646817,28.269271573947986,27.437932824281546,26.604477358860617,26.034007809753145,25.462243110748226,24.889131618552167,23.832040695326718,22.8146807398627,21.409283154339594,20.896706572240888,20.448072485795432,20.299925182314137,20.15177765254956 -Residential DW - Class 4/Moderate,148.9001433259405,107.30231547031929,98.56013454925301,89.74772919783676,81.39760900348963,73.48884586594956,65.98735656893406,58.86248139416927,52.03329904077901,49.00669894539209,47.714163698569905,46.41900135313262,45.12111834555032,43.820416617117694,42.516793340815816,41.210140628023325,39.900345213323774,38.587288115476035,37.27084427242111,36.37517789546773,35.47743927867842,34.57754579278329,32.90328521724114,31.292594190117274,29.061042954898873,28.25800532515951,27.557275688465353,27.33732490451385,27.117373758509085 -Residential DW - Class 4/Conservative,151.3951700618142,110.36023956176672,103.26931560174933,95.99894378821266,89.10624572765636,82.5778405313024,76.3855906273814,70.50418328251544,64.90970449404195,60.98366682084823,59.311913450788666,57.63674485252949,55.95803939348179,54.275669597328644,52.58950178894549,50.899395713124534,49.205204124824405,47.506772348431625,45.8039378032695,44.64811396403939,43.48959621302257,42.32827713216818,40.160280834772685,38.074924950320934,35.18245079534629,34.147044327494406,33.244638250601284,32.967244682273616,32.689850643276706 -Commercial DW - Class 4/Advanced,86.73076706701316,63.12013998842864,54.254721389606146,47.44888590760209,41.824341515525816,37.0908772895563,34.01247368949775,31.077029315515194,28.26665361233211,26.798500015364098,26.15530962825661,25.510816379723625,24.864973868954102,24.217733465872282,23.56904417568365,22.91885249342801,22.26710224767036,21.613734432370745,20.95868702587873,20.507537546297165,20.055342535398417,19.602060304115653,18.787448008585155,18.00377829900409,16.933057278085798,16.527326193473662,16.23997472779263,16.10901471086778,15.978054492680176 -Commercial DW - Class 4/Moderate,96.2832164560758,73.85250258947828,67.95178892703058,62.06405759282828,56.533544347503785,51.33811493523737,46.448215797727904,41.83767058507829,39.25262278933527,38.10112157904158,36.94962382510355,35.798129691930384,34.64663935452627,33.49515299935835,32.3436708253107,31.19219304473509,30.040719884611228,28.88925158782785,27.663330681318314,27.27013874980886,26.876946898389555,26.48375513158803,25.515607046729095,24.579124960320797,23.14822023687499,22.799552200910302,22.45097364200703,22.102394470375252,21.75381468601461 -Commercial DW - Class 4/Conservative,97.95084745111554,78.86515244207332,74.09160379773044,69.23004321457184,64.66044117563195,60.51703764300672,56.327330437517,51.957853379253386,48.67460867840098,47.18501273298085,45.69542128082309,44.20583453565963,42.71625272499597,41.22667609123934,39.737104892939065,38.24753940615244,36.757979925953094,35.26842676809637,33.68208521759564,33.17829133459504,32.67449755571161,32.170703886831284,30.919467004476346,29.709395920107237,27.856575407589354,27.410662588796928,26.96486609018434,26.519068795024708,26.073270703317544 -Midsize DW - Class 4/Advanced,58.22708375642311,47.910532868272824,43.949585580865154,39.39935329714311,35.223607089591646,31.383079444084938,27.838967488929132,24.558235934299958,23.00544596398509,22.077457096613877,21.770641435054973,21.463405346454493,21.155733854380383,20.847611262671307,20.539021111687244,20.229946131330504,19.920368190556722,19.61026824306479,19.299626268825396,19.14231866681444,18.98500052940913,18.827671426557085,18.318882168631994,17.82379739419052,17.01556376912169,16.87430646822745,16.659382437582558,16.506982627586222,16.354582574588232 -Midsize DW - Class 4/Moderate,64.81421903332082,53.904971616688776,49.497600976703986,45.23116183578672,41.31447181037023,37.71219054132517,34.3879215426387,31.310677601849793,29.361773210714237,28.965437225885342,28.56910147268274,28.172765962124355,27.776430705937955,27.380095716619614,26.983761007497524,26.58742659280223,26.191092487744765,25.794758708602167,25.398425272812812,25.002092199081787,24.605759507497684,24.209427219663542,23.30257122280837,22.426600492885512,21.11697161032155,20.765620942368702,20.7417503669717,20.71787979158101,20.69400921619672 -Midsize DW - Class 4/Conservative,65.96417654776228,55.287844770559026,51.55739903390706,47.901324668525184,44.543573960787846,41.45534946740186,38.605447808687494,35.96730241087323,33.705592481309736,33.23476597255115,32.76393974174412,32.293113802110135,31.82228816772254,31.35146285357662,30.880637875666203,30.409813251067934,29.938988998035054,29.468165136100026,28.99734168618888,28.526518670747738,28.055696113882906,27.584874041518017,26.501423518327897,25.45503531545655,23.888257329415882,23.471413200908554,23.447545183468236,23.423677166035485,23.399809148610423 -Large DW - Class 4/Advanced,37.47928788001039,34.99406771525758,30.692254718673393,26.520931118070425,25.2542755400033,24.064673861941596,22.94530001622325,21.890110446462273,20.893844535381454,20.515460777998904,20.360377934590673,20.20529470284837,20.050211064002404,19.89512699805384,19.74004248367202,19.5849574980817,19.429872016938912,19.274786014193335,19.11969946193623,18.964612330231727,18.809524586929104,18.654436197454483,18.143687079308457,17.64664254736937,16.83236758868032,16.693241722593182,16.55417233254849,16.415102722808005,16.368225433143714 -Large DW - Class 4/Moderate,42.09146349214821,40.17505146198677,36.1606706008482,32.228599608487706,30.65479175643611,29.17672193234447,27.78590874124267,26.474843024273294,25.236996880848444,24.744851814559272,24.54746395471621,24.350075582272165,24.15268667245129,23.955297198854975,23.75790713332677,23.560516445803344,23.36312510415067,23.165733073982295,22.968340318458715,22.77094679806457,22.57355247036091,22.376157289710207,21.709289947213247,21.06051265850945,19.992991206495702,19.816666556716473,19.640416455313275,19.464166063911637,19.40960953501057 -Large DW - Class 4/Conservative,42.896639912572255,41.156711540314404,39.169609094962965,37.1286008140503,35.21014457184319,33.40839366348003,31.71300950529961,30.114838719625798,28.605919672391547,28.23409941972158,28.001809921319776,27.76951980779679,27.537229049421615,27.304937614515914,27.072645469291945,26.840352577673706,26.60805890110036,26.37576439830819,26.143469025089768,25.91117273402667,25.678875474192143,25.446577190821177,24.650912313234702,23.876955500200012,22.600505691193387,22.393492044868182,22.186567856594223,21.979643320322133,21.918751419050725 -Residential DW - Class 5/Advanced,141.04643811584205,94.89597382338185,74.72504354757181,66.38394511277545,57.98462921202515,50.87899388691517,46.12948266121322,41.557937122706626,37.13771850881471,35.17189942164193,34.3260575269374,33.478518873006294,32.62922303014806,31.77810666537167,30.925103365984405,30.070143450165908,29.213153763395333,28.354057459482934,27.49277376483259,26.90325681842604,26.312401478385894,25.72015437710149,24.62776826445282,23.57643969611855,22.12411731642105,21.594426324235577,21.130812802516484,20.977719011439817,20.8246249865245 -Residential DW - Class 5/Moderate,155.94287531279824,111.69583468513201,102.4702307000023,93.2005960120674,84.43711843820263,76.1544379172796,68.3140523974841,60.88146620738095,53.770637906915205,50.64298271652371,49.307291034081416,47.96888453687662,46.6276665373884,45.28353570283114,43.93638577289648,42.58610525667185,41.2325771069239,39.875678369749025,38.51527980739343,37.58970804222792,36.66199484724865,35.73205483427856,34.00189240312565,32.33742204287578,30.03136158444475,29.20151134603295,28.477385060367368,28.250090343729674,28.022795252950125 -Residential DW - Class 5/Conservative,158.54343977260586,114.87896621683201,107.36623526680039,99.69231375055261,92.43360727914192,85.57310917027048,79.07892529503697,72.92247880699519,67.0769734253956,63.019849352429134,61.29227783979664,59.56117706797288,57.826421343180684,56.087878932798716,54.34541169842615,52.5988747018766,50.848115781746756,49.0929750979619,47.333284641442106,46.13886902126942,44.94166954233885,43.741575200020215,41.50119171406393,39.346207920281564,36.3571569988637,35.28717936347085,34.35464286664807,34.06798740956155,33.78133146609062 -Commercial DW - Class 5/Advanced,91.51133043019182,65.88607231568257,56.53115976262104,49.357405473093735,43.43878726904047,38.4662619472817,35.2252129984891,32.14343742125865,29.200920589998553,27.68424170798615,27.01979264812354,26.35399766477287,25.68680882348752,25.0181758868747,24.34804617466439,23.676364413455087,23.00307257523841,22.3281097037119,21.651411727290924,21.185350894333567,20.71820997324884,20.249945897066482,19.408409106767238,18.59883761407805,17.492727215065816,17.07358594191971,16.776736960577587,16.64144846455911,16.506159760625774 -Commercial DW - Class 5/Moderate,101.50149433747961,77.08872837095294,70.4737890504647,63.924318456490965,57.79285203973885,52.050278691313814,46.66074302644711,41.59266753378843,36.81836556355611,36.36172846642527,35.373721649096275,34.38571772136668,33.39771682290092,32.409719102511566,31.421724718920704,30.43373384159847,29.94924609468142,28.975451712076957,27.99912407632659,27.59293847123339,27.186753025518883,26.780567748192926,25.79831766530112,24.84849885908162,23.40466711926524,23.044477376570743,22.6843771485913,22.324276287631275,21.96417479369028 -Commercial DW - Class 5/Conservative,103.24553990095527,82.32103315896225,77.20036494668516,71.37853895463945,65.92581133916892,60.81890581561401,56.02593416537435,51.5188117051638,47.817018773410794,46.93207639323171,46.04713538408453,45.16219581118552,44.27725774395353,43.39232125635446,42.50738642727973,41.62245334096267,40.737522087439395,39.85259276305647,38.967665471034096,38.08274032209011,37.19781743513279,36.31289693803343,34.5718691816304,32.89706047910481,30.522963039694726,29.74186623023759,28.9608990002406,28.1799303415101,27.398960254045164 -Midsize DW - Class 5/Advanced,61.8327594391866,50.058398597634415,45.81170538553276,40.98056996557657,36.56534862883887,32.519838973237675,28.799475445777915,25.366579821814607,23.728887660965754,22.7717167537401,22.455252800937206,22.138355200116585,21.821008503889203,21.50319652250374,21.184902278721438,20.866107959359766,20.546794863215737,20.226943345047964,19.906532755266447,19.74427837331804,19.58201312467357,19.419736565756995,18.894947645633003,18.38429416759274,17.550644390792186,17.4049450364107,17.183262388449933,17.026070131598367,16.868877624103586 -Midsize DW - Class 5/Moderate,68.73313095388347,56.32157260703942,51.59478714681396,47.04642683488364,42.888227242601715,39.07820346046702,35.57438337080569,32.341280733162144,30.285099412309027,29.876300031730796,29.467500890062702,29.05870199866915,28.649903369646697,28.241105015884383,27.832306951129524,27.423509190060166,27.014711748365674,26.605914642834943,26.197117891454727,25.788321513518323,25.379525529746044,24.97072996242026,24.035356481387254,23.13183950209575,21.78102732133795,21.418627890241936,21.39400666781987,21.369385445404312,21.34476422299536 -Midsize DW - Class 5/Conservative,69.93777208272037,57.76644101910099,53.74185771649332,49.82375147676945,46.24033270947888,42.95694728304605,39.93742392499644,37.15118015893303,34.76551677317483,34.27988439936094,33.79425231223922,33.30862052544693,32.82298905349998,32.3373579118652,31.851727117039356,31.366096686636112,30.8804666394827,30.394836995725814,29.909207776949536,29.423579006305843,28.937950708659102,28.452322910748148,27.334801616388525,26.25550812411871,24.63946039008934,24.209507955654107,24.184889371627616,24.160270787608933,24.135652203598177 -Large DW - Class 5/Advanced,39.779854344985736,36.384030999342606,31.85286533753449,27.47671035262145,26.122513506734304,24.85463910731357,23.66508558670239,22.546809996534936,21.493701197054897,21.104454143683398,20.944918913517327,20.785383283868217,20.62584723542761,20.4663107476224,20.30677379850954,20.147236364659907,19.98769842103063,19.828159940823486,19.668620895328488,19.509081253750313,19.349540983015203,19.190000047556666,18.664587459485563,18.153272912608486,17.315620338680823,17.17250020636651,17.029438171506648,16.886375910643586,16.83815278659067 -Large DW - Class 5/Moderate,44.584680550503535,41.77080325977051,37.52806633860574,33.39007565649356,31.708698609674123,30.134499146889887,28.657542416132777,27.26908376347863,25.961544279196957,25.455269860311933,25.252215048058087,25.04915970848662,24.84610381611038,24.64304734377286,24.439990262509244,24.23693254139309,24.03387414736781,23.830815045059737,23.6277551965717,23.424694561253872,23.221633095448883,23.01857075220898,22.33255782752049,21.6651543172081,20.56698461118895,20.38559772809942,20.204287533649758,20.022977040875883,19.966854208691394 -Large DW - Class 5/Conservative,45.42348919316173,42.79145484595684,40.65078617592188,38.466666416197434,36.42066372860685,34.50508294542341,32.70783487791375,31.018278703908067,29.427187938732946,29.04469282653048,28.80573435905421,28.5667752587968,28.32781549517366,28.08885503559699,27.849893845309005,27.61093188719797,27.371969121595978,27.13300550605464,26.894040995097352,26.65507553994431,26.41610908820667,26.17714158354714,25.3586333811493,24.56245647600278,23.249360136008153,23.03640318352906,22.823538257417823,22.610672973317527,22.548032881924488 -Residential DW - Class 6/Advanced,151.97425120636643,101.2205745871921,79.54891913512236,70.53899938060994,61.5068997716087,53.88114597959793,48.775684999680415,43.877436783754916,39.15598395912873,37.08333157942973,36.19152203940242,35.29792352903106,34.402472334536746,33.50510168106954,32.60574154671007,31.704318462749185,30.8007552990518,29.89497103318861,28.9868805018873,28.365326000857554,27.74236037061061,27.1179273432498,25.96617503262,24.85771155639166,23.326462085872315,22.76798480654277,22.27917600652563,22.117762266847,21.956348280621654 -Residential DW - Class 6/Moderate,167.89679294081088,119.14010795513188,109.08519699319325,99.0341380464671,89.56624283638492,80.64798599467657,72.2328651561711,64.27948232678514,56.69282658964526,53.39519761882985,51.98691719148915,50.57577441159797,49.16166733711006,47.74448912826553,46.32412774999339,44.90046565235897,43.47337942714616,42.04273943846806,40.60840942508896,39.63253706014438,38.654406888452264,37.67392888137797,35.849740021073295,34.094813295810944,31.663428979683,30.788480169458726,30.025000926134307,29.785353779351507,29.54570623809395 -Residential DW - Class 6/Conservative,170.67649090462072,122.53538796168887,114.2972631610967,105.93218052881993,98.04847760011847,90.62241280516346,83.61526138568966,76.99254764549893,70.72230069405846,66.44469045034992,64.62323331315852,62.798055117651494,60.96902333916872,59.13599908602232,57.298836712620044,55.4573834040468,53.611478729621666,51.760954162691625,49.90563256365029,48.64630590757383,47.38404410272558,46.118730111880495,43.75659201183594,41.48449468734638,38.33300249473154,37.20487645979149,36.22166086182125,35.91942698935511,35.61719260407178 -Commercial DW - Class 6/Advanced,99.51722346827064,70.51040881986467,60.33225723343488,52.54122022524301,46.13039885559247,40.75860260194099,37.246401631426615,33.92113109064717,30.759039720817775,29.16143303469421,28.461529928496454,27.76020908226879,27.05742000385147,26.353109775256662,25.64722290527089,24.939701171183437,24.230483448694837,23.519505528961993,22.806699921632653,22.31577075283916,21.823703863969023,21.33045389006038,20.44401390678774,19.591244843438506,18.42611398415731,17.98460793541476,17.671919519306606,17.529412223689796,17.386904709064083 -Commercial DW - Class 6/Moderate,110.24041721909443,82.4993441223175,75.21237468081847,68.04777644971573,61.37388917152161,55.15213896809271,49.3380913057469,43.89295112819007,38.78294060403346,38.301938008058556,37.26121256774247,36.220490171210656,35.17977096557983,34.139055107603006,33.09834276447144,32.057634114697954,31.547294798314372,30.521540147801783,29.493117073398324,29.06525798852531,28.637399071535214,28.209540331918642,27.174878797110942,26.174379025261565,24.65350650008507,24.27409755068483,23.894782892376114,23.515467567311884,23.136151575491727 -Commercial DW - Class 6/Conservative,112.11243239932297,88.09888795162627,82.39123867326275,75.98283375361399,70.01079365127451,64.44331960877382,59.2406480491376,54.36806096940452,50.368466132748885,49.43630449973906,48.50414431091742,47.571985634980095,46.63982854505,45.70767311903978,44.775519440050374,43.843367596809685,42.91121768415801,41.97906980358285,41.04692406381207,40.114780581471265,39.182639481813474,38.25050089953304,36.41657440570226,34.65240031923869,32.15162445449017,31.32884944252274,30.506210924189105,29.6835709008868,28.860929372614837 -Midsize DW - Class 6/Advanced,67.92447076509325,53.67275544314563,48.934930615765836,43.625534785150585,38.80488862588311,34.414021128440005,30.397916329353055,26.71056556536408,24.93101192572833,23.925349981352483,23.592853713760015,23.259901829197382,22.926478097698563,22.592565509326615,22.25814622676239,21.92320153439341,21.587711783598913,21.251656333894,20.915013489564085,20.74453917196631,20.574053437157033,20.403555819088297,19.852180676138637,19.315657087977392,18.439773952440248,18.28669335323327,18.05378008654321,17.8886243453137,17.723468340743196 -Midsize DW - Class 6/Moderate,75.35404815002607,60.38814819085823,55.112275518166385,50.08289372564322,45.51502840583129,41.354390489348035,37.548848110447594,34.05480382294508,31.819366563152872,31.38985708179645,30.96034785145354,30.53083888406428,30.101330192338047,29.67182178981685,29.242313690944457,28.812805911142508,28.38329846689521,27.953791375842,27.524284656880845,27.094778330282466,26.665272417816876,26.235766942895292,25.253006699607308,24.303716833699717,22.884471436736128,22.5037125630956,22.477844010022196,22.45197545695563,22.426106903896002 -Midsize DW - Class 6/Conservative,76.65107606637874,61.93734015665498,57.40572319644453,53.039472242633614,49.07244230128614,45.45905939536233,42.154048019646225,39.119543921031735,36.52676542027399,36.01653052531975,35.50629593158173,34.996061653388075,34.48582770599007,33.9755941056381,33.46536086966469,32.95512801657583,32.444895566152525,31.93466353956214,31.42443195948222,30.914200850237634,30.4039702379524,29.893740150719967,28.71960434144785,27.58563298503221,25.88771499134937,25.435980825654205,25.410115044639586,25.38424926363317,25.358383482635084 -Large DW - Class 6/Advanced,43.632199597309665,38.70681298103814,33.789263732287004,29.06943968800279,27.568151589240863,26.169301825913912,24.862748838939694,23.63964629345772,22.49236050158181,22.08502790826327,21.918080211507824,21.751132096708204,21.584183543658828,21.417234530830704,21.250285035261246,21.08333503243275,20.916384496138775,20.74943339833598,20.58248170898043,20.415529395845958,20.248576424322106,20.081622757189862,19.531797985987424,18.99672629160479,18.12015396489726,17.97038405874965,17.82067494943167,17.670965603609734,17.62050189422964 -Large DW - Class 6/Moderate,48.75962313268673,44.43748054944457,39.809471375364254,35.32558221190716,33.46348006456936,31.728435087824657,30.107868269613736,28.590807081550544,27.16779245007318,26.637995062555245,26.425505738500608,26.213015862627653,26.000525408265023,25.788034346994444,25.575542648505305,25.363050280434233,25.15055720818874,24.938063394751595,24.72556880046481,24.513073382789855,24.300577096040918,24.088079891088906,23.37019282876423,22.671779827841696,21.522585992250303,21.33277135179801,21.14303696316082,20.95330226233841,20.894571801619236 -Large DW - Class 6/Conservative,49.654749614286445,45.52329124661632,43.12202749949995,40.69644528161247,38.43620861339238,36.33019679860394,34.36314145815001,32.521724239702586,30.794459902349182,30.394192964846127,30.144131798269648,29.894069969511197,29.644007446565134,29.393944195329528,29.143880179431655,28.89381536003546,28.643749695629953,28.39368314179447,28.143615650939427,27.893547172018575,27.643477650208936,27.393407026555614,26.5368685740551,25.703698995237144,24.329592414816563,24.1067408685629,23.883985624487366,23.66123000578957,23.595679475215647 -Residential DW - Class 7/Advanced,170.17232040479897,111.75063503415349,87.58102295941522,77.45989036581149,67.3772660656852,58.88871884389318,53.193989676453484,47.754857202580304,42.534404181223735,40.282921134920684,39.31416531287859,38.34346616621563,37.37075448385983,36.395957729555704,35.41899983981771,34.43980100697778,33.45827744603022,32.474341143843745,31.487899589167732,30.81271670026233,30.13600092839991,29.457691150829433,28.206564417604664,27.002461525764843,25.339094211350304,24.73243091437306,24.201447167700525,24.026106477729353,23.850765519939156 -Residential DW - Class 7/Moderate,187.8036323408704,131.53435234212026,120.09959715687714,108.75081221609543,98.11466024949091,88.14319900257962,78.77601890046645,69.95981817944096,61.58434437140002,58.002192442060625,56.47240407153876,54.93950638162352,53.40338863459972,51.86393477245861,50.32102309362332,48.77452590582493,47.224309153054335,45.670232014301476,44.11214647156533,43.05207479406219,41.98955050382781,40.924475804460535,38.942893976046406,37.03655029384817,34.395383535530414,33.44494320511231,32.61559015518175,32.355265995973376,32.09494140825454 -Residential DW - Class 7/Conservative,190.8816410347948,135.28284614784025,125.83792888633491,116.32565193757631,107.40645987896087,99.04462296810115,91.18947998318176,83.7963287735837,76.82429652354104,72.17760948777257,70.1989950784669,68.21633855394983,66.22949595519165,64.23831640678095,62.24264169666781,60.24230582490266,58.237134518673635,56.22694471066765,54.21154397748341,52.843561269102075,51.47239016417012,50.09790352736541,47.5319576227998,45.06382130831484,41.64041499487449,40.41495303770371,39.34690454516672,39.01859361056859,38.69028211890685 -Commercial DW - Class 7/Advanced,112.95589029678838,78.25161098693908,66.68171829831377,57.85096195406189,50.61414607889194,44.57449530017597,40.60981097596853,36.879402753170936,33.352795429733675,31.62047057619181,30.861548147743893,30.101088428352593,29.339036668107305,28.575335486711417,27.809924713655448,27.04274121659919,26.27371871693726,25.50278759141652,24.72987465856146,24.197547892645662,23.663987468419425,23.129144195520947,22.167955169752403,21.243276363884387,19.979895856846817,19.501159815073247,19.16210395148449,19.00757972962671,18.853055270292096 -Commercial DW - Class 7/Moderate,124.9095456333199,91.55678843714861,83.12784256701397,74.92458891466116,67.3392615069602,60.31558008102143,53.79339947166636,47.72086810301249,42.05331167261322,41.5317485376671,40.403263935272655,39.274782633329565,38.14630479136015,37.01783057933563,35.88936017854566,34.76089378255615,34.207520108553844,33.0952687076595,31.980123868057063,31.516185570241333,31.052247454465242,30.5883095310197,29.466400172903427,28.381533268056497,26.732413182796385,26.321010577630144,25.90971021465075,25.498409128691687,25.08710731975252 -Commercial DW - Class 7/Conservative,126.99637020901945,97.7710954135101,91.06222142829073,83.66155193575544,76.81564922205696,70.47661753968552,64.59017284879154,59.10951530600532,54.61578652268729,53.605020369536504,52.594255782355056,51.58349283563188,50.57273160865598,49.56197218590998,48.5512146575023,47.54045911964283,46.52970567516928,45.518954434127075,44.50820551441255,43.497459042485765,42.486715154161715,41.475973995492836,39.48740166888314,37.57446362067633,34.862809856787145,33.97065435037601,33.07864684742294,32.18663771259473,31.294626945890318 -Midsize DW - Class 7/Advanced,78.0690861606752,59.67232856819597,54.10814098154217,48.001248304324804,42.50835194196281,37.54725663668277,33.04430457528166,28.938842025337934,26.92786537893893,25.84165477763845,25.482527167439446,25.122907447554983,24.762778088077276,24.40212071665571,24.040916067288162,23.679143925332134,23.316783068407393,22.953811202826035,22.590204895151693,22.406076409372016,22.22193559191743,22.037781939411783,21.44224431475085,20.86274778257352,19.91671064490374,19.751369030217063,19.499800537566895,19.321416620394338,19.143032418788447 -Midsize DW - Class 7/Moderate,86.37995777171437,67.13837198626612,60.93853073922199,55.10629106011572,49.85889444952582,45.119514135299475,40.81778369178853,36.895758931963634,34.367943900883596,33.904032787792836,33.44012194582056,32.976211387863245,32.512301127648236,32.04839117980218,31.58448155992573,31.12057228467573,30.65666337185668,30.19275484052086,29.728846711079868,29.26493900542801,28.801031747078973,28.337124961319105,27.275650376578238,26.250326984535302,24.717406896776055,24.306151079251553,24.2782105802143,24.250270081184432,24.222329582162057 -Midsize DW - Class 7/Conservative,87.83083874787881,68.86073356869237,63.47443277787909,58.35941930769415,53.75582102826515,49.59789392845203,45.823904071252635,42.383015023163004,39.45238263474479,38.901280392930616,38.35017847645862,37.799076900804565,37.24797568244129,36.69687483892077,36.14577438896377,35.594674352558506,35.04357475107037,34.492475607362124,33.941376945927665,33.390278793040174,32.83918117691607,32.28808412789896,31.01990572010466,29.795108743547875,27.961195732131515,27.47327984499685,27.44534234004688,27.417404835105774,27.389467330173662 -Large DW - Class 7/Advanced,50.080430382237964,42.581767078318066,37.010993812776206,31.71390342695198,29.964758830325025,28.346574638169002,26.84517067036781,25.44834184667598,24.1456523291873,23.70837891895879,23.5291597995279,23.349940231324673,23.17072019265831,22.99149966041736,22.812278609951367,22.633057014940466,22.45383484725192,22.27461207678108,22.095388671275636,21.916164596140653,21.73693981422165,21.557714285563844,20.96747486776261,20.393072945703622,19.452068525977275,19.29128984367931,19.13057642705725,18.969862756547105,18.915689732695423 -Large DW - Class 7/Moderate,55.74783200817667,48.88613400516107,43.60521467520514,38.539170854113124,36.3725912675824,34.36822500471551,32.5085077058278,30.778321437280688,29.16475000500074,28.59601007559137,28.367901810034873,28.13979295209888,27.91168347315156,27.683573342685765,27.455462528162922,27.2273509948408,26.999238705584197,26.771125620654953,26.543011697480036,26.314896890394138,26.086781150353318,25.858664424617285,25.08800936521193,24.338259800186332,23.104594938239824,22.90082804969878,22.697147311849932,22.49346623886882,22.430418819476866 -Large DW - Class 7/Conservative,56.73722585134901,50.080645633405,47.23361555384607,44.398624443179514,41.77761855828794,39.352850986311324,37.10307348515087,35.00999742641349,33.05799417606395,32.62830577981325,32.35986396870312,32.09142144673759,31.822978179558483,31.5545341305572,31.28608926068746,31.01764352825858,30.749196888708322,30.480749294350897,30.212300694098673,29.94385103315326,29.675400252661944,29.406948289336377,28.487450325607618,27.593038955134567,26.117929228356427,25.878697069664838,25.639568291803894,25.400439111784227,25.330070316071552 -Residential DW - Class 8/Advanced,198.53669718417402,128.1354072605411,100.06270414146074,88.20454494703507,76.48514682130202,66.65514018504598,60.045676311698806,53.76836566898179,47.775556266910094,45.246642155304194,44.15851481049235,43.06820468173051,41.97563402965624,40.880721379989545,39.78338129658987,38.683524137770476,37.58105579441354,36.47587740827979,35.367885068745714,34.60950514735506,33.849403458906096,33.08751134901217,31.68221893241823,30.329744704375862,28.461414813500582,27.77999756932534,27.183585221384963,26.98663879270325,26.789692063201453 -Residential DW - Class 8/Moderate,218.83137968444194,150.81979445537883,137.21568956080912,123.83590860819143,111.37754071512224,99.76778916603334,88.92281554349171,78.7694761613571,69.17285821474837,65.14930823559239,63.43101708330689,61.709233476701414,59.98383303279603,58.25468539274277,56.52165385871676,54.784595004019195,53.043358254061566,51.297785435661034,49.54771029181995,48.35701501700837,47.163564914903496,45.96725013848667,43.741494871349836,41.6002487058955,38.63363347990852,37.56607848864159,36.63453133135045,36.34212964487318,36.049727477083756 -Residential DW - Class 8/Conservative,222.3743496802515,155.1178888712428,143.77182433416488,132.46147323944274,121.92538126123898,112.10692570871616,102.93520060079332,94.34834299897814,86.29069977301899,81.07144109982293,78.84901890155852,76.62205651267813,74.39039223530787,72.15385660294535,69.91227190841828,67.66545169701817,65.41320022177999,63.15531185756602,60.89157047027935,59.35502291273102,57.81489407970142,56.27104117006627,53.38891562249513,50.61665190711121,46.771408413034855,45.39494322409458,44.19528821932283,43.826522326609116,43.4577558081896 -Commercial DW - Class 8/Advanced,134.1558865770442,90.36862908451178,76.55205742937595,66.05498452772993,57.50481380659216,50.41104333259733,45.732783466649146,41.368710333033356,37.276203835019935,35.34009942406762,34.49190224079425,33.64198692955527,32.79029230001262,31.93675422202051,31.08130544699763,30.223875416121178,29.364390054196793,28.502771547939492,27.638938107275525,27.043991843328357,26.447666801439183,25.84990800480832,24.775650882222703,23.742198807056294,22.330202340351157,21.795150868761066,21.4162106534133,21.243509195643334,21.070807472461286 -Commercial DW - Class 8/Moderate,148.05064078691376,105.73407179855741,95.43256443544735,85.54987496032422,76.50690557527903,68.21325290660357,60.57949620667998,53.52990075807762,47.00019286684633,46.417276398209,45.15604412302658,43.89481553653939,42.63359081703494,41.37237015447876,40.11115375148625,38.849941824393184,38.231472829417896,36.98838332518514,35.74206001671867,35.2235470005403,34.70503418781555,34.186521590045864,32.93263802860154,31.720154356456632,29.877042387743543,29.417245025308258,28.9575619321733,28.49787803101199,28.038193321823844 -Commercial DW - Class 8/Conservative,150.47633516592487,112.91064484390772,104.54140328596395,95.52585353845072,87.27341955076574,79.70476831655681,72.73829446571993,66.30488115510188,61.04043648511301,59.91077030064685,58.78110586636059,57.65144326550556,56.52178258669783,55.392123924357996,54.26246737919427,53.132813058734044,52.003161077912196,50.873511559719184,49.74386463591992,48.61422044785041,47.48457914730204,46.35494089750793,44.13244570835506,41.994481927809325,38.9638466503051,37.96674370642803,36.96980617618423,35.97286682210198,34.975925644180094 -Midsize DW - Class 8/Advanced,94.11840615090223,69.10758865973355,62.20800377673916,54.831002370309875,48.276881817460065,42.42186007505981,37.15975373991054,32.40484876474875,30.036300966689065,28.824702940824487,28.424119202247805,28.02298654698526,27.621285421552805,27.21899533277563,26.816094790668178,26.41256124709759,26.008371029864414,25.603499271794455,25.19791983439742,24.992536357556933,24.78713912552665,24.581727576822875,23.91744368058454,23.271052590734374,22.215809043099174,22.031381111989134,21.750772647387752,21.551796867153705,21.35282076965257 -Midsize DW - Class 8/Moderate,103.82353200311056,77.75414678528152,70.0608869868146,62.94697080750622,56.62491827900843,50.97719212413439,45.90136816891599,41.3147660574697,38.3352297735641,37.81776678054557,37.30030408994226,36.782841716139366,36.265379674448845,35.74791798118581,35.230456653751745,34.71299571072631,34.19553517196928,33.67807505873224,33.160615393783026,32.64315620154331,32.12569750824112,31.608239342081724,30.424232750875856,29.280550488720934,27.570676777385764,27.111947378094833,27.08078154944735,27.04961572080811,27.018449892177227 -Midsize DW - Class 8/Conservative,105.5178166857842,79.7488444720931,72.97640765961012,66.66296339009544,61.05067122633455,56.03698125297546,51.530967668261724,47.4592311197923,44.00659398709701,43.39187490091597,42.777156177633195,42.16243783451089,41.54771988992346,40.933002363449,40.31828527596932,39.70356864977998,39.08885250871273,38.47413687826947,37.859421785771595,37.24470726052513,36.629993334003686,36.0152800400536,34.60070863604774,33.234526426903024,31.18891447874201,30.64467570503408,30.61351321609829,30.582350727172383,30.55118823825651 -Large DW - Class 8/Advanced,60.22975507664805,48.6544758513226,42.043129682158636,35.834166004393204,33.69246710894406,31.729659865687974,29.924225474969635,28.25796248881616,26.715511176671345,26.23169808605959,26.033404400597988,25.835110218600516,25.636815516067802,25.43852026742859,25.24022444540885,25.04192802088745,24.843630962737446,24.645333237650107,24.44703480994045,24.24873564133156,24.050435690714536,23.852134913882153,23.19907540866764,22.56353900818204,21.522382043368633,21.344491439075057,21.166673046783473,20.9888543735821,20.928915631631682 -Large DW - Class 8/Moderate,66.74706625945115,55.857926751699736,49.533922398353994,43.54617050653898,40.89745363509716,38.46997753720462,36.237129068349134,34.17639773480986,32.26879912379024,31.639527330524643,31.38714115205726,31.134754318162518,30.88236679716126,30.62997855529942,30.377589556575288,30.125199762548966,29.872809132132893,29.62041762135952,29.3680251831247,29.115631766902894,28.863237318430347,28.610841779353525,27.75816471881229,26.92861815651322,25.563652449301454,25.338198337975854,25.112839546492886,24.88748038420901,24.817722731176378 -Large DW - Class 8/Conservative,67.88483414390659,57.222791132823815,53.65565253754574,50.16688287293918,46.974882966206714,44.04950483362587,41.358676777181756,38.87527132296695,36.57640724915956,36.10098645720832,35.80397397201116,35.506960700301164,35.20994660406336,34.912931642792856,34.615915773287604,34.31889894941972,34.02188112188413,33.72486223791978,33.427842241001706,33.130821070499245,32.83379866129589,32.53677494336741,31.51941339968163,30.529808453886442,28.897700534196026,28.633006529569005,28.36842690875315,28.103846842976203,28.02598858830075 -Residential DW - Class 9/Advanced,240.57408466217186,152.37512502167004,118.50373485553376,104.06451182269605,89.92128000317729,78.10907294594502,70.1503074059387,62.638662415999434,55.509652867822865,52.571348106209655,51.30707038960824,50.04025653133069,48.770816207258115,47.49865475373084,46.223672903866905,44.94576650442765,43.66482621153788,42.380737163394336,41.09337862790948,40.21222915592564,39.32907919040088,38.44384896290404,36.81106223432873,35.239644112227104,33.068861565904456,32.27713379467776,31.58417184955053,31.35534295159689,31.126513704125212 -Residential DW - Class 9/Moderate,264.81601202085795,179.3507784242078,162.50382031196605,146.10271367728006,130.9432150023726,116.91175654257587,103.88696120926487,91.76426630357346,80.37083495007414,75.69593673661312,73.69948179517098,71.69896902704703,69.69425391365104,67.68518499312752,65.67160343846537,63.653342604482695,61.630227540979206,59.60207446906967,57.568690217414016,56.18524046736002,54.798589927640535,53.408610968765714,50.822541608165366,48.33466201792289,44.88779934892678,43.64742432008419,42.56507461300076,42.225337781395076,41.88560039056051 -Residential DW - Class 9/Conservative,269.04807730551,184.4619548583728,170.2682162827219,156.27923205380225,143.34399296508246,131.37123429067933,120.2573841878895,109.91321631394176,100.25978061587516,94.19560764093589,91.61341091962119,89.02593902362011,86.43300407876539,83.83440918464488,81.22994786614414,78.61940348452674,76.00254860453228,73.37914431360994,70.74893948901766,68.96364951650752,67.17419851743226,65.38042057345505,62.03172510723468,58.8106763424795,54.342949575344626,52.743656740409335,51.34979682376094,50.92133364523362,50.49286973970876 -Commercial DW - Class 9/Advanced,167.0596499512534,109.19753578297622,91.92308706027438,78.86914162020446,68.30694482642353,59.59931603609124,53.835572937369115,48.505427801088686,43.54715374350976,41.28533983079531,40.29445102386921,39.30155504950189,38.30658042334718,37.30945222668938,36.31009189776498,35.308417007689386,34.30434101964967,33.29777302988592,32.28861748883701,31.59358382768684,30.896939437738087,30.198620093482212,28.943641440496442,27.736332439746185,26.08679678710726,25.461733977676673,25.019044912814202,24.817290008625925,24.61553479437548 -Commercial DW - Class 9/Moderate,183.96711497342352,127.76447098588987,114.59464609527978,102.14589030755273,90.87853054437495,80.64628202609788,71.31277913407868,62.76460434752908,54.90700270354055,54.22602260181877,52.75261409604044,51.27920989950397,49.80581022049006,48.332415280922014,46.859025317501086,45.38564058295706,44.66312697805825,43.210913388998776,41.754921975062985,41.14917987392346,40.5434380104644,39.93769639812216,38.472872875095455,37.05641391602126,34.90323649958468,34.36608774587981,33.829072484920374,33.292056280000885,32.75503913112075 -Commercial DW - Class 9/Conservative,186.91875717220915,136.4363308985362,125.53246559734244,114.05713172110701,103.66750641289923,94.23232217473625,85.62583469044242,77.74345875995154,71.30922676441946,69.98951762151646,68.6698105232249,67.35010556680145,66.03040285576996,64.71070250043537,63.39100461844796,62.071309335424374,60.7516167856349,59.43192711276062,58.112240470733134,56.79255702466532,55.47287695188434,54.153200443083875,51.55681643025353,49.0591844862514,45.5187075387036,44.35386265838004,43.18921101911048,42.02455724917941,40.85990134858543 -Midsize DW - Class 9/Advanced,118.61914295625523,83.42475285104899,74.44862552712156,65.12584098042431,56.96048489646223,49.75723225737322,43.35550969108957,37.62859551464324,34.72875299702581,33.32787182265618,32.86470647726018,32.400906460104146,31.936449162940875,31.471310891028224,31.00546679708552,30.538890810374657,30.07155556048245,29.603432295334827,29.13449079292895,28.897021071048947,28.65953544506047,28.42203326576145,27.653970934186468,26.906596731092,25.686496674225122,25.473256299773674,25.148809489002147,24.918748512725397,24.68868716961619 -Midsize DW - Class 9/Moderate,130.45272385973263,93.86263657157252,83.8467146140717,74.76562954882004,66.81008965306371,59.79190879092341,53.55463942012923,47.974814881710266,44.324190497585484,43.72588631593634,43.12758248394755,42.52927901825164,41.93097593655271,41.332673257714696,40.734371001857674,40.136069190463914,39.537767846495804,38.93946699452498,38.341166660876205,37.74286687378646,37.14456766358126,36.54626906287229,35.17728982343662,33.85493462285759,31.877934131255028,31.347539259459168,31.31150451715697,31.275469774864295,31.239435032581287 -Midsize DW - Class 9/Conservative,132.51858628864477,96.27057996479606,87.33592007973074,79.17932128444998,72.03190648176513,65.72661090939769,60.12287874052857,55.109783853869494,50.881569422053865,50.17081521399693,49.460061425532416,48.749308076619336,48.03855518850265,47.32780278381906,46.61705088671267,45.90629952296217,45.19554872012246,44.4847985076795,43.77404891722299,43.06329998263733,42.35255174031313,41.64180422938439,40.0062399519836,38.426624521210805,36.06143474120975,35.43217170497675,35.39614082413614,35.36010994330695,35.32407906248937 -Large DW - Class 9/Advanced,75.68294158621038,57.84995450735308,49.63097538193193,42.027791649311474,39.28395034428442,36.79743653617299,34.533667541098,32.46399071905656,30.56462470248181,30.01110485991152,29.784241445735177,29.557377463483142,29.330512885698266,29.10364768312504,28.87678182455985,28.649915276685853,28.423048003891406,28.196179968068716,27.9693111283914,27.742441441067676,27.51557085906576,27.288699331809156,26.54154841437883,25.814445293006745,24.62328066675452,24.419759965901203,24.21632188120017,24.012883475116478,23.94430888783876 -Large DW - Class 9/Moderate,83.49431038308494,66.41482545892126,58.473688845444926,51.07274942438565,47.68465107093143,44.61429977395044,41.8189927400785,39.26334955369723,36.91801846111297,36.19808253812693,35.909333100620934,35.620582913255,35.33183193978573,35.04308014159582,34.75432747749653,34.465573903509615,34.17681937262771,33.88806383454851,33.59930723538121,33.31054951732066,33.02179061828489,32.73303047151293,31.75750152971166,30.808435678707266,29.246808641261094,28.988871585341467,28.731043582742867,28.473215155919156,28.39340696991933 -Large DW - Class 9/Conservative,84.85799002050541,68.0376431129026,63.3392991988055,58.83779465722222,54.77066917973379,51.084974293028026,47.72944900303638,44.66162229244566,41.84625752218112,41.30233912265466,40.96253371590167,40.62272740931678,40.28292015940788,39.943111919834216,39.60330264116929,39.26349227063922,38.92368075183515,38.583868024394334,38.24405402364781,37.90423868022937,37.56442191964067,37.22460366176855,36.060662849861245,34.92847774691019,33.06121922022901,32.75838867137968,32.45568898651559,32.15298879258136,32.063912887635794 -Residential DW - Class 10/Advanced,270.7940417275968,176.81932116883408,142.58624031879057,129.6087778903305,115.74348042127785,103.75450599702933,96.0335123786125,88.26366687287043,80.41750885415277,76.16075102960151,74.32917653370268,72.49392789852968,70.65487427043358,68.8118785090199,66.96479680515014,65.11347827076143,63.257764498052616,61.39748908533314,59.53247712656023,58.25594517573321,56.976515085596574,55.69407129465447,53.328633313717994,51.05210077894266,47.907261717256965,46.7602760712774,45.756373678110705,45.42486647212816,45.09335875979459 -Residential DW - Class 10/Moderate,297.87357573371185,208.12244050700775,195.52808866295024,181.96591551245075,168.54545933277163,155.29721564759205,142.2179052977576,129.30433568426872,116.43420553544405,109.6616236681345,106.76933512666885,103.87116796236457,100.96691280938329,98.05635024309392,95.13925016887481,92.21537116582536,89.28445978146378,86.34624977308512,83.40046129102093,81.39624082167022,79.3873833294241,77.37370391588922,73.62723379836338,70.02301239469533,65.02950054797074,63.23255416637592,61.66454098928171,61.17236011168215,60.68017842392092 -Residential DW - Class 10/Conservative,302.6010198059659,214.05355785529326,204.87037674497643,194.6404198834199,184.5073006375752,174.50415171976567,164.62848731650126,154.87788428862657,145.24756288047706,136.46232177896087,132.7214620010418,128.97296001343247,125.21654364054308,121.45192763035313,117.67881285985455,113.89688548187651,110.10581600819272,106.3052583232867,102.49484862258952,99.90847733841983,97.31607792448612,94.71741001287704,89.8661141860797,85.19974168729746,78.72729161254173,76.41037664245474,74.39107483821851,73.77035502332534,73.14963415522199 -Commercial DW - Class 10/Advanced,284.4754373567486,175.79917077270136,145.9214526801932,123.64672847008644,105.90113853178359,91.48041917324531,81.88925181377482,73.17792967439044,65.20719010209464,61.82036646143558,60.336616795869936,58.84986161243103,57.35999387098075,55.86690138878117,54.370466528021126,52.8705658602906,51.36706980599768,49.859842246515896,48.34874010663,47.30800177647612,46.264851552778296,45.21919326472888,43.339997391645895,41.53218170781088,39.06217906388744,38.1262145762804,37.46333520238083,37.16122888174913,36.8591220968326 -Commercial DW - Class 10/Moderate,312.13364259754655,205.6904296647501,181.91096233127251,160.13874252636333,140.89548108469668,123.78591190616359,108.47381776440805,94.69009987540684,82.21734500293496,81.19765037007198,78.99137923005172,76.78511454265877,74.57885661977112,72.3726057936951,70.16636241886545,67.96012687371788,66.87824027641054,64.70370624995284,62.52351533610515,61.61648153604343,60.70944809188271,59.80241502374249,57.60899897422035,55.48800366967805,52.2638515254511,51.45952890307635,50.65540617176404,49.85128202697285,49.04715646870188 -Commercial DW - Class 10/Conservative,316.9621089361943,219.65142036631795,199.2739835475659,178.81253562906525,160.72314441488723,144.63945067747008,130.24539642008975,117.28801529407225,106.77791556822217,104.80179273209825,102.8256729575606,100.8495563902406,98.87344318515414,96.89733350747102,94.9212275333599,92.94512545091825,90.9690274612014,88.99293377935635,87.01684463587918,85.04076027800868,83.06468097127326,81.08860700121625,77.20080053515301,73.46086469601944,68.15938036180528,66.41515014189036,64.67120927971898,62.9272652271106,61.183317984063144 -Midsize DW - Class 10/Advanced,205.024647788706,133.4669954926663,116.99191888772685,100.79121971739458,87.00117426465206,75.13204176575601,64.8086055074841,55.74740122662299,51.04252272505372,48.98358011965739,48.30284368003178,47.621174432719776,46.938539149290406,46.2549030044387,45.57022947891826,44.88448025530826,44.19761510599281,43.509591772662354,42.82036583658216,42.47134513674274,42.122301061868285,41.7732326577952,40.64437441698733,39.54592251608449,37.75268263543572,37.43927297572899,36.96241785474912,36.62428614553515,36.28615389716983 -Midsize DW - Class 10/Moderate,224.36454308097782,150.1660318322456,131.76049880945496,115.71012184594369,102.04541381817198,90.28412523625141,80.05445038022542,71.07550035830836,65.14539986323068,64.26604336025068,63.38668737118334,62.50733192047433,61.62797703414418,60.74862273991815,59.869269067367675,58.98991604806628,58.1105637157629,57.23121210657166,56.35186125918332,55.47251121509916,54.59316201889001,53.71381371848686,51.70175892501338,49.75822972942354,46.85253678592199,46.072989869877794,46.02002787170271,45.96706587354163,45.914103875394744 -Midsize DW - Class 10/Conservative,227.7408298862388,154.01837731756902,137.24359322430465,122.54091845131025,110.02119205667785,99.24536096427882,89.87277414178395,81.6460776703337,74.78309583226331,73.73846610369861,72.69383699182912,71.64920852598956,70.60458073740469,69.55995365934474,68.51532732729547,67.47070177914509,66.42607705539231,65.38145319937412,64.3368302575194,63.2922082796297,62.247587319190025,61.20296743371753,58.79909975656065,56.47746279686413,53.001229339673564,52.076371115431826,52.02341479263301,51.970458469850996,51.91750214708603 -Large DW - Class 10/Advanced,129.87585043674093,89.81919357071492,75.84687483974172,63.334992638561694,58.4675131075385,54.1594214165543,50.31952024208983,46.87541271958138,43.76912436150777,42.97647341087941,42.65160068350859,42.32672714264258,42.00185274896219,41.676977460573,41.35210123279083,41.02722401790533,40.70234576491995,40.37746641926359,40.05258592247211,39.72770421183484,39.40282122000138,39.077936874545195,38.008002539013596,36.966777029040585,35.26100661082148,34.969561093250086,34.67823388358134,34.38690621368651,34.288706099410156 -Large DW - Class 10/Moderate,142.22536068963913,103.11721270414941,89.36045534364077,76.96555259946815,70.97053471160699,65.66448345624796,60.93507587005863,56.69314444457294,52.867305158623026,51.83634321316409,51.422848522405154,51.00935275783253,50.595855867544955,50.18235779624173,49.76885848493979,49.35535787066145,48.941855886091275,48.528352459195396,48.11484751280116,47.701340964130495,47.28783272428084,46.874322697649205,45.47734668411802,44.11826632032417,41.88198667764547,41.51261590382175,41.14340129642953,40.774186081538886,40.659899240064625 -Large DW - Class 10/Conservative,144.3812921405688,105.6368373820633,96.79616130449197,88.6673114442696,81.51687368784836,75.18819002704622,69.54728953690855,64.4878196214962,59.92463730147826,59.14573580004897,58.659127989494806,58.17251889036424,57.68590844037572,57.19929657316843,56.712683217962685,56.22606829918525,55.7394517360576,55.25283344213913,54.76621332482264,54.27959128477441,53.7929672153114,53.306341001710024,51.63955560382917,50.01824498563312,47.34429523277526,46.910636122543366,46.47716441202928,46.04369197251709,45.916133581104546 +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 6362b57..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,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,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,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,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,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,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,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,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,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,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,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905.0,1870,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,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,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,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,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,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,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 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 efec001..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Moderate,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Conservative,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 +10 year CRF/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,17.597711145540234,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,17.597711145540234,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,17.597711145540234,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Moderate,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Conservative,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PFF/Advanced,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 -PFF/Moderate,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 -PFF/Conservative,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509091,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157684,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940958,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505136,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509091,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157684,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940958,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505136,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 +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_capex.csv b/tests/data/Distributed_Wind/Market/TechLife/df_capex.csv index ccbab1a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 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 389dd3d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +Residential DW - Class 1/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_lcoe.csv b/tests/data/Distributed_Wind/Market/TechLife/df_lcoe.csv index 3918806..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,114.51583577184248,79.45489377762861,62.886845915009445,56.13826701236478,49.260852729013315,43.41299594985642,39.5237935687884,35.747540974355395,32.06557605301623,30.3682418069384,29.637922102537658,28.906137376476785,28.172835452336844,27.437961646929917,26.701458617981487,25.96326620057568,25.22332123138566,24.481557359611212,23.737904843437438,23.22890210340497,22.718743762959495,22.207383743255914,21.264191986172595,20.356450274558572,19.102481113565705,18.645133503736375,18.244838729668285,18.112653964472,17.980468997373947 -Residential DW - Class 1/Moderate,126.92109095260177,93.52115082172256,86.23654537991786,78.81604408638964,71.73356996105355,64.97951418250621,58.53155832323709,52.36936331563128,46.42682826125003,43.72633750947416,42.57307002438165,41.417458504632926,40.25941946795769,39.09886542125528,37.93570461688647,36.76984079098585,35.60117288223051,34.42959472934006,33.254994745410684,32.45583440330742,31.654825100543338,30.851893110966277,29.358030341581642,27.920887644947882,25.929781029307968,25.213268895529712,24.588041298969443,24.39178971660407,24.195537811195855 -Residential DW - Class 1/Conservative,129.08675414517504,96.18633636691928,90.35690811474049,84.30583206378198,78.52698857036005,73.01608695491475,67.75491374913413,62.72686951249819,57.91583002783706,54.41281407150277,52.92118836185684,51.42651540715784,49.92868668045438,48.427588440715574,46.92310141601046,45.415100463314,43.90345420290639,42.38802462512314,40.86866666698929,39.837380243229376,38.80369017061041,37.767500605134565,35.83310102590889,33.972437541259325,31.391620961901772,30.467777208964378,29.662603354410372,29.41509831830972,29.16759286225338 -Commercial DW - Class 1/Advanced,71.64487230941548,54.358244684917686,47.02036611263686,41.36794427557422,36.66982209914095,32.692881908480366,30.130500716292524,27.661460116185125,25.273868924832392,23.9611588290359,23.386067424145484,22.809811100713706,22.23234837070196,21.653635752834493,21.0736276514858,20.492276226633155,19.909531254097047,19.325339975212085,18.739646934985785,18.336263748251707,17.931945727779272,17.526655598409373,16.798291899467227,16.09759468245841,15.140238247243687,14.777464698175843,14.520537105027271,14.403442724222726,14.2863481634645 -Commercial DW - Class 1/Moderate,79.81603780907754,63.60081595332845,58.61728958705429,53.576917555030995,48.787126348014446,44.238081071947434,39.912080907542254,35.79312003982259,31.866890717089063,31.47166392608667,30.616528050453816,29.761394675815968,28.906263923054944,28.05113592097044,27.196010806938986,26.340888727639722,25.921556748925912,25.07872196535019,24.233694610216126,23.882134401330266,23.530574330389243,23.179014405191236,22.328861076295293,21.50677754174555,20.257117825396392,19.9453677791308,19.63369520929847,19.32202209161121,19.010348426068685 -Commercial DW - Class 1/Conservative,81.24252941325584,67.91764489662816,64.2121873859467,59.82452670769097,55.65274551925248,51.69062978767993,47.92276059688202,44.33519466319222,41.38640290913835,40.620470970323524,39.85454021815898,39.08861070909045,38.322682503201065,37.556755664509524,36.79083026129761,36.024906366470645,35.258984057956326,34.493063419144185,33.727144539372944,32.961227514470714,32.19531244735451,31.42939944869902,29.922511774585885,28.472937762309776,26.418118041352695,25.742066123092766,25.06612635795078,24.390185356216843,23.714243117890145 -Midsize DW - Class 1/Advanced,46.81299313952546,41.083286578297376,38.01342262583228,34.3495171352049,30.935026507006963,27.74996428006268,24.771962596081007,21.981470809774283,20.70490136758658,19.86971138695249,19.593577291549476,19.317064811809043,19.040160468942343,18.762850136404175,18.48511900051852,18.206951518197453,17.92833137150105,17.64924141875831,17.369663641942857,17.228086800132996,17.086500476468217,16.944904283901376,16.486993951768795,16.041417654771468,15.314007392209522,15.186875821404703,14.9934441938243,14.856284364827598,14.71912431712941 -Midsize DW - Class 1/Moderate,52.4085509376646,46.22351838607816,42.812081161271735,39.43385965769748,36.28431004598774,33.34637514808755,30.59942171167003,28.025414674758625,26.425595889642814,26.06889350329681,25.712191325414466,25.35548936591192,24.998787635344158,24.642086144957652,24.285384906747773,23.92868393352201,23.57198323897029,23.215282837741952,22.858582745531532,22.501882979173608,22.145183556747916,21.78848449769719,20.972314100527534,20.18394044359696,19.005274449289395,18.689058848131832,18.66757533027453,18.64609181242291,18.624608294577047 -Midsize DW - Class 1/Conservative,53.38540255327193,47.40933224955761,44.59366733637367,41.76178629357929,39.12025925365761,36.65620096292816,34.35230525349311,32.193444601071704,30.335033233178766,29.91128937529604,29.48754576756971,29.063802421899123,28.640059350950285,28.216316568218957,27.79257408809958,27.368831925961143,26.94509009823155,26.521348622490024,26.09760751756999,25.67386680367296,25.250126502494616,24.826386637366216,23.851281166495106,22.909531783910897,21.49943159647429,21.124271880817698,21.10279066512141,21.081309449431938,21.059828233749382 -Large DW - Class 1/Advanced,30.233576038672968,30.601070691011653,27.01402669648011,23.485602913472825,22.493064736816848,21.550408642305758,20.65396425590247,19.80041212453305,18.986842210491872,18.642993921381187,18.50206564595728,18.361137017642946,18.22020801938171,18.079278632999966,17.938348839113925,17.797418617027056,17.656487944617293,17.515556798211957,17.374625152449564,17.233692980126527,17.092760252026547,16.951826936731344,16.487694407221763,16.036015632473816,15.296060372904275,15.169632665340867,15.043256279194384,14.916879693403967,14.874280941383764 -Large DW - Class 1/Moderate,34.23899209530755,35.131657165630514,31.827095465215752,28.54002710133045,27.303108116443198,26.128352459384523,25.0111859750638,23.94747180901729,22.93359064828501,22.48636416000129,22.30699208978413,22.127619553751593,21.948246529389156,21.768872992707635,21.589498918120448,21.410124278308167,21.230749044069675,21.05137318415701,20.871996665093043,20.692619450969023,20.51324150321944,20.333862780372158,19.727861094761902,19.138298365436995,18.168210676147595,18.00797935550628,17.84781577913531,17.687651939234357,17.638074839910075 -Large DW - Class 1/Conservative,34.93824269502511,35.99008407661093,34.475436082519096,32.87922175769642,31.3603951929894,29.917901221576095,28.54612335887709,27.239982144941784,25.995028448975088,25.657144606862882,25.446056405941277,25.234967646041223,25.02387830014529,24.81278833946646,24.601697733300828,24.390606448865086,24.179514451117882,23.96842170256168,23.757328163023917,23.546233789414085,23.335138535453574,23.12404235137583,22.400998611982516,21.69768162013162,20.53773467632333,20.349615374892743,20.161577366586577,19.973539042044422,19.918204806194275 -Residential DW - Class 2/Advanced,125.48839014304393,85.87958179298337,67.84124350854601,60.45048728336133,52.95275274903988,46.589534730709566,42.348972710309376,38.24524112400888,34.25677518657172,32.44345371097366,31.663227655261604,30.881436465725926,30.098024400475364,29.312933039549772,28.526101122193896,27.737464372126095,26.946955309757545,26.15450305021025,25.360033085866757,24.81624767543746,24.27122769671323,23.724923922053964,22.71727921525658,21.747507030567874,20.40784796540706,19.91924753527178,19.49159864286025,19.35038104000378,19.20916322144859 -Residential DW - Class 2/Moderate,138.9239509974873,101.08323023936164,93.03049611299474,84.87024135817626,77.10970849102688,69.73408000422786,62.71542132737223,56.02843924156827,49.599402666013034,46.714374047657685,45.48229810111996,44.24771794046445,43.01054437866511,41.77068394378573,40.52803861861789,39.28250556111098,38.033976803922876,36.78233893124877,35.52747273090074,34.67370181681544,33.81795559345824,32.96015529660498,31.36420950833073,29.82885975543037,27.70169099377464,26.936216048159753,26.268263562902877,26.058601140934094,25.848938373847357 -Residential DW - Class 2/Conservative,141.2694811127546,103.96392152393857,97.47547228518856,90.78172341804483,84.41226612067713,78.35869063300068,72.59806648765995,67.10963003527249,61.87350464956607,58.131110317004904,56.53755445780664,54.940743120255256,53.340560361216916,51.73688466717449,50.1295886157571,48.51853851229889,46.90359399925515,45.284607636079585,43.66142444692793,42.559665129917825,41.45533791085425,40.34834039624579,38.281753742790066,36.29394193532037,33.5367654164687,32.54979085847013,31.689595498936974,31.42517722167834,31.160758495766366 -Commercial DW - Class 2/Advanced,79.91649997774358,59.16882561059964,50.99667163681198,44.71327322945472,39.50746465182391,35.11527269153485,32.26937154443247,29.543652811670498,26.923074681106645,25.52470579469342,24.912087723104293,24.29822871808389,23.68308458435823,23.066609003350685,22.448753404166386,21.829466825058702,21.208695764549883,20.5863840212925,19.962472521667532,19.532767212446995,19.102066068412764,18.67032938207504,17.894437478862734,17.148017389462154,16.128190196467603,15.7417444416474,15.468051450734581,15.343316264027917,15.218580885624986 -Commercial DW - Class 2/Moderate,88.84502632480434,69.22934339854564,63.574295915733984,57.9095576389218,52.56244942904703,47.515917518079306,42.745315786288984,38.22862231644198,33.94631352969805,33.525296848722995,32.61436045387859,31.703426723227604,30.79249578553981,29.88156777801952,28.97064284700754,28.059721148754335,27.613026334728627,26.715193719962304,25.815025460899324,25.44052475477911,25.0660241956051,24.691523791684332,23.785895071667987,22.910167795380485,21.57896353973991,21.246870744512968,20.9148604813196,20.582849634521907,20.25083820411954 -Commercial DW - Class 2/Conservative,90.40373516166409,73.92820187746483,69.64232961007303,64.66239633965151,59.959354873181304,55.52066549754731,51.32464879016983,47.35193272392663,44.087006212583276,43.271094614296274,42.4551842800925,41.63927527010099,40.82336764832548,40.00746148296211,39.19155684674829,38.37565381734667,37.55975247776997,36.74385291684918,35.9279552297527,35.11205951856171,34.296165892908945,33.48027447069097,31.87505725971123,30.330893621592654,28.141989937393262,27.42182333615976,26.701776206415932,25.981727759388324,25.261677995076084 -Midsize DW - Class 2/Advanced,53.066514920277456,44.83061347523053,41.27620545617401,37.12793423188879,33.296143503617124,29.750861211565063,26.461116260894244,23.400247406515092,21.970907953957934,21.08465006444651,20.791631677865507,20.49821177053823,20.20437603951177,19.91010949446965,19.61539641594977,19.320220310478046,19.02456386234987,18.7284088817623,18.431736248972037,18.281502654298357,18.131258997999275,17.981004869361538,17.495095490715514,17.022274314995283,16.25038636248697,16.11548129867597,15.910222243851086,15.764675741389363,15.619129006853596 -Midsize DW - Class 2/Moderate,59.20533556508964,50.439700881334936,46.486744311684014,42.62353214799539,39.05371129865676,35.75079841282211,32.685938883047086,29.834292833940925,28.04139583242589,27.6628827857695,27.284369960323342,26.90585736660987,26.527345015829454,26.14883291991624,25.77032109159906,25.39180954446852,25.013298293051616,24.634787352893433,24.256276740648147,23.877766474179694,23.4992565726733,23.120747056760525,22.254671708097803,21.418092738595284,20.167356905101652,19.831806218658173,19.809009085506457,19.78621195236077,19.763414819221193 -Midsize DW - Class 2/Conservative,60.27702798274328,51.73367630041203,48.42124828216875,45.13975695236385,42.106114430302924,39.29927751924479,36.69472451432716,34.27134494558197,32.18987674048086,31.740222954050793,31.290569433073,30.840916190174415,30.391263238795517,29.941610593257256,29.49195826883424,29.04230628183518,28.592654649692488,28.14300339106026,27.69335252592351,27.243702075718964,26.79405206346889,26.34440251393115,25.30967396509348,24.310341071248054,22.81401994061329,22.41592098643871,22.393126296214245,22.37033160599701,22.347536915787114 -Large DW - Class 2/Advanced,34.195564360871856,33.00526182091983,29.028230441393106,25.148300464869134,24.005721973744055,22.92755235634417,21.908492307279896,20.943807743152195,20.029361311487925,19.66663318942405,19.51796690167713,19.369300241663474,19.22063319139007,19.071965731685452,18.923297842101512,18.774629500805332,18.62596068446018,18.47729136809356,18.328621524951462,18.179951126336615,18.031280141428535,17.882608537083833,17.39299167363167,16.91651236886567,16.13592805242445,16.002558521751713,15.869243130424065,15.735927528490544,15.690989787597555 -Large DW - Class 2/Moderate,38.53275931320742,37.89179648851351,34.20016837270992,30.560559993460043,29.139240478403778,27.79804220610162,26.530372994813206,25.33034374982451,24.192815644216665,23.721033089614053,23.53181215630984,23.34259073161352,23.153368791774344,22.96414631148595,22.77492326375686,22.585699619767613,22.39647534871372,22.207250417631492,22.018024791205637,21.82879843155575,21.639571297998792,21.4503433467855,20.811067653550353,20.189133537780947,19.165780806600246,18.996751592633938,18.827793842603153,18.658835814572626,18.60653656311559 -Large DW - Class 2/Conservative,39.28993063539481,38.81766621500495,37.04597298340868,35.20695427151564,33.46937986433685,31.82975590091768,30.280023547145184,28.812983557230556,27.422349189757202,27.065913007270815,26.84323449138182,26.620555385822303,26.397875662091362,26.17519528982136,25.952514236622527,25.729832467911496,25.50714994672289,25.284466633500283,25.06178248586533,24.839097458361536,24.616411502169257,24.393724564789373,23.630980336983267,22.889046002136045,21.665409328795274,21.46696087611177,21.268598180150903,21.070235150590335,21.011862652917962 -Residential DW - Class 3/Advanced,129.8070381888433,88.3822438214349,69.75155654903166,62.096472833805905,54.347929590219,47.778108177528686,43.39572646510054,39.16166387548416,35.052973625022666,33.197506800966735,32.39914667502147,31.599185038299417,30.79756485335227,29.99422634241895,29.189106820917324,28.382140518651767,27.573258387667995,26.762387895576563,25.949452803048604,25.393028692908718,24.83534132054859,24.27634031417576,23.24527585646206,22.252964156746124,20.882168639017067,20.382212122461468,19.944623783663378,19.800123991100964,19.65562397782655 -Residential DW - Class 3/Moderate,143.64811333227578,104.02894977771578,95.65010272243309,87.18114400290567,79.14136263423295,71.51310776894928,64.26557941991447,57.37097846845239,50.752195558388344,47.800112896904,46.53940095239672,45.27612659064659,44.010198551736295,42.74152119124814,41.46999421385068,40.19551238723094,38.91796523466206,37.63723670432092,36.35320481328133,35.47959049406267,34.60395495529161,33.72621760210022,32.09317872676347,30.52214426422311,28.34553569286177,27.562269523377957,26.878792438306167,26.66425702721146,26.44972126297754 -Residential DW - Class 3/Conservative,146.0644366200276,106.99358880101109,100.2202431090081,93.25358777688989,86.63632497860218,80.35774599065181,74.39249723350983,68.71769394073979,63.31157310508089,59.48219777365381,57.85160437429692,56.217679832524325,54.58030551044353,52.93935707031149,51.294704128197374,49.64620988209428,47.993730712257324,46.337115751316404,44.67620642146751,43.54883993498582,42.41884586308603,41.2861194324398,39.171501023004595,37.1374883502047,34.31622933593753,33.30631544411115,32.426127362020395,32.15556345609985,31.884999091098333 -Commercial DW - Class 3/Advanced,83.14985263048004,61.04494647442672,52.544461016024954,46.01343400379857,40.60897946814387,36.054761954274426,33.098421974322065,30.273004984814833,27.56214393430348,26.130582161471498,25.503422460512674,24.874992370259505,24.24524664638098,23.614137870842907,22.981616319829886,22.34762982192344,21.712123605688745,21.07504013573485,20.43631893622051,19.996413772254147,19.555489135482585,19.113504375884894,18.319195235227742,17.555057476699307,16.511022788448862,16.115404024867246,15.835214421759142,15.70751841339447,15.579822208783261 -Commercial DW - Class 3/Moderate,92.37442889700124,71.42446243629435,65.50382615468953,59.593436493313796,54.02795265327104,48.787179020434564,43.843509545023764,39.17238268827375,34.75209241985704,34.32108212488801,33.388522960413525,32.45596652337204,31.52341294558993,30.590862367528295,29.65831493900162,28.72577081996926,28.2684728737015,27.349328531897665,26.427793104935596,26.04440292800208,25.661012901502815,25.277623033942017,24.350497531829657,23.45398323982831,22.09118037520339,21.751204739804905,21.41131359549131,21.071421853720466,20.731529514491996 -Commercial DW - Class 3/Conservative,93.98482102488543,76.27231198166615,71.75602947820934,66.54263245800638,61.631092565079655,57.00608950530893,52.64325898017101,48.52092273524769,45.13349330477753,44.298214527148346,43.46293704360776,42.62766091571207,41.792386208984276,40.95711299323928,40.12184134294103,39.28657133759566,38.45130306218635,37.61603660765266,36.78077207142197,35.945509557998584,35.11024917961754,34.27499105697391,32.63167102986375,31.050853795723377,28.809992411322575,28.07273131633311,27.33559252871133,26.598452392537595,25.861310907811024 -Midsize DW - Class 3/Advanced,55.51236030557911,46.292619676897594,42.54695876337984,38.20889759972068,34.21435793884517,30.529110216287098,27.118576192873242,23.953148065727,22.465126194404228,21.55893263288262,21.259323028872736,20.959302872224168,20.658857538250377,20.357971699439528,20.056629282732633,19.754813423647914,19.452506416977652,19.14968966375364,18.846343614149045,18.692730633290182,18.53910736447759,18.38547338775935,17.88863386099955,17.40517694596441,16.615925982946486,16.477986336158594,16.268110140834835,16.119289684629347,15.970468991129495 -Midsize DW - Class 3/Moderate,61.86365913038753,52.08462941972059,47.91791230356803,43.864497416136146,40.130703337081854,36.68599901373719,33.49806241339401,30.5392170122389,28.672164908378573,28.285137509366038,27.898110336539677,27.51108340065865,27.124056713175268,26.737030286292125,26.350004133024377,25.962978267268337,25.575952703877785,25.188927458747468,24.80190254890619,24.414877992619726,24.02785380950485,23.64083002065722,22.755272990317668,21.899875836916316,20.621005687618,20.277907053216147,20.254597116540012,20.23128717987004,20.207977243206322 -Midsize DW - Class 3/Conservative,62.9724451964134,53.4208036833114,49.911973040260506,46.453980991697314,43.2672832028086,40.32730233500233,37.606451398609494,35.081107717885615,32.913962621510535,32.454194227909696,31.994426105732266,31.53465826788922,31.074890728123364,30.615123501077797,30.155356602370702,29.69559004867765,29.23582385782318,28.776058048881,28.316292642285664,27.856527659956107,27.396763125432464,26.9369990640295,25.878995112836236,24.857183013968818,23.327203320025035,22.920149443957012,22.89684200515985,22.873534566370083,22.850227127587818 -Large DW - Class 3/Advanced,35.758897702072886,33.95297281071172,29.82180796425134,25.803360295376596,24.60191460628892,23.470797358207633,22.404006529263338,21.39620355768736,20.442731206787727,20.072517030450427,19.920782538638246,19.76904766687641,19.617312396800575,19.465576708843596,19.313840582135363,19.162103994392368,19.01036692179624,18.858629338859107,18.7068912182748,18.55515253075379,18.40341324483951,18.251673326704555,17.75195165419559,17.265638675891005,16.468944506911704,16.33282246965261,16.19675568907705,16.060688693549093,16.014823518727532 -Large DW - Class 3/Moderate,40.22700697504135,38.97981912411524,35.13513700448185,31.356597693005366,29.862926294234622,28.45668850446569,27.13042237060193,25.87749074590522,24.69211172831703,24.210592432628797,24.017466320513734,23.824339706865114,23.63121256744202,23.438084876415815,23.24495660623796,23.05182772749421,22.858698208744336,22.665568016344324,22.47243711425005,22.279305463799325,22.086173023469485,21.893039748608352,21.240570557973527,20.60580084368848,19.561327957712816,19.388810285607814,19.216365552325087,19.043920535305197,18.99054192161774 -Large DW - Class 3/Conservative,41.00703283116974,39.9322742150759,38.05874059014936,36.1240206764602,34.300606590730986,32.583929549066525,30.964880455560476,29.435357164046327,27.98829702190016,27.624504639425957,27.397230440561007,27.16995563985579,26.942680208221212,26.715404114662896,26.4881273261226,26.26084980730323,26.033571520476507,25.806292425269625,25.579012478429632,25.351731633561894,25.12444984083921,24.897167046678984,24.118681153590327,23.361434632121394,22.112544304623725,21.910000233770855,21.707543689504714,21.50508680475398,21.44550960400216 -Residential DW - Class 4/Advanced,134.6082426058874,91.16327165434662,71.87365829017601,63.92457327519694,55.89733832836864,49.09810434989375,44.5583670398397,40.17976985529317,35.93779222420034,34.03548910107192,33.21697650829645,32.39682197888654,31.574967035636003,30.751350391854007,29.92590778065373,29.098571771646817,28.269271573947986,27.437932824281546,26.604477358860617,26.034007809753145,25.462243110748226,24.889131618552167,23.832040695326718,22.8146807398627,21.409283154339594,20.896706572240888,20.448072485795432,20.299925182314137,20.15177765254956 -Residential DW - Class 4/Moderate,148.9001433259405,107.30231547031929,98.56013454925301,89.74772919783676,81.39760900348963,73.48884586594956,65.98735656893406,58.86248139416927,52.03329904077901,49.00669894539209,47.714163698569905,46.41900135313262,45.12111834555032,43.820416617117694,42.516793340815816,41.210140628023325,39.900345213323774,38.587288115476035,37.27084427242111,36.37517789546773,35.47743927867842,34.57754579278329,32.90328521724114,31.292594190117274,29.061042954898873,28.25800532515951,27.557275688465353,27.33732490451385,27.117373758509085 -Residential DW - Class 4/Conservative,151.3951700618142,110.36023956176672,103.26931560174933,95.99894378821266,89.10624572765636,82.5778405313024,76.3855906273814,70.50418328251544,64.90970449404195,60.98366682084823,59.311913450788666,57.63674485252949,55.95803939348179,54.275669597328644,52.58950178894549,50.899395713124534,49.205204124824405,47.506772348431625,45.8039378032695,44.64811396403939,43.48959621302257,42.32827713216818,40.160280834772685,38.074924950320934,35.18245079534629,34.147044327494406,33.244638250601284,32.967244682273616,32.689850643276706 -Commercial DW - Class 4/Advanced,86.73076706701316,63.12013998842864,54.254721389606146,47.44888590760209,41.824341515525816,37.0908772895563,34.01247368949775,31.077029315515194,28.26665361233211,26.798500015364098,26.15530962825661,25.510816379723625,24.864973868954102,24.217733465872282,23.56904417568365,22.91885249342801,22.26710224767036,21.613734432370745,20.95868702587873,20.507537546297165,20.055342535398417,19.602060304115653,18.787448008585155,18.00377829900409,16.933057278085798,16.527326193473662,16.23997472779263,16.10901471086778,15.978054492680176 -Commercial DW - Class 4/Moderate,96.2832164560758,73.85250258947828,67.95178892703058,62.06405759282828,56.533544347503785,51.33811493523737,46.448215797727904,41.83767058507829,39.25262278933527,38.10112157904158,36.94962382510355,35.798129691930384,34.64663935452627,33.49515299935835,32.3436708253107,31.19219304473509,30.040719884611228,28.88925158782785,27.663330681318314,27.27013874980886,26.876946898389555,26.48375513158803,25.515607046729095,24.579124960320797,23.14822023687499,22.799552200910302,22.45097364200703,22.102394470375252,21.75381468601461 -Commercial DW - Class 4/Conservative,97.95084745111554,78.86515244207332,74.09160379773044,69.23004321457184,64.66044117563195,60.51703764300672,56.327330437517,51.957853379253386,48.67460867840098,47.18501273298085,45.69542128082309,44.20583453565963,42.71625272499597,41.22667609123934,39.737104892939065,38.24753940615244,36.757979925953094,35.26842676809637,33.68208521759564,33.17829133459504,32.67449755571161,32.170703886831284,30.919467004476346,29.709395920107237,27.856575407589354,27.410662588796928,26.96486609018434,26.519068795024708,26.073270703317544 -Midsize DW - Class 4/Advanced,58.22708375642311,47.910532868272824,43.949585580865154,39.39935329714311,35.223607089591646,31.383079444084938,27.838967488929132,24.558235934299958,23.00544596398509,22.077457096613877,21.770641435054973,21.463405346454493,21.155733854380383,20.847611262671307,20.539021111687244,20.229946131330504,19.920368190556722,19.61026824306479,19.299626268825396,19.14231866681444,18.98500052940913,18.827671426557085,18.318882168631994,17.82379739419052,17.01556376912169,16.87430646822745,16.659382437582558,16.506982627586222,16.354582574588232 -Midsize DW - Class 4/Moderate,64.81421903332082,53.904971616688776,49.497600976703986,45.23116183578672,41.31447181037023,37.71219054132517,34.3879215426387,31.310677601849793,29.361773210714237,28.965437225885342,28.56910147268274,28.172765962124355,27.776430705937955,27.380095716619614,26.983761007497524,26.58742659280223,26.191092487744765,25.794758708602167,25.398425272812812,25.002092199081787,24.605759507497684,24.209427219663542,23.30257122280837,22.426600492885512,21.11697161032155,20.765620942368702,20.7417503669717,20.71787979158101,20.69400921619672 -Midsize DW - Class 4/Conservative,65.96417654776228,55.287844770559026,51.55739903390706,47.901324668525184,44.543573960787846,41.45534946740186,38.605447808687494,35.96730241087323,33.705592481309736,33.23476597255115,32.76393974174412,32.293113802110135,31.82228816772254,31.35146285357662,30.880637875666203,30.409813251067934,29.938988998035054,29.468165136100026,28.99734168618888,28.526518670747738,28.055696113882906,27.584874041518017,26.501423518327897,25.45503531545655,23.888257329415882,23.471413200908554,23.447545183468236,23.423677166035485,23.399809148610423 -Large DW - Class 4/Advanced,37.47928788001039,34.99406771525758,30.692254718673393,26.520931118070425,25.2542755400033,24.064673861941596,22.94530001622325,21.890110446462273,20.893844535381454,20.515460777998904,20.360377934590673,20.20529470284837,20.050211064002404,19.89512699805384,19.74004248367202,19.5849574980817,19.429872016938912,19.274786014193335,19.11969946193623,18.964612330231727,18.809524586929104,18.654436197454483,18.143687079308457,17.64664254736937,16.83236758868032,16.693241722593182,16.55417233254849,16.415102722808005,16.368225433143714 -Large DW - Class 4/Moderate,42.09146349214821,40.17505146198677,36.1606706008482,32.228599608487706,30.65479175643611,29.17672193234447,27.78590874124267,26.474843024273294,25.236996880848444,24.744851814559272,24.54746395471621,24.350075582272165,24.15268667245129,23.955297198854975,23.75790713332677,23.560516445803344,23.36312510415067,23.165733073982295,22.968340318458715,22.77094679806457,22.57355247036091,22.376157289710207,21.709289947213247,21.06051265850945,19.992991206495702,19.816666556716473,19.640416455313275,19.464166063911637,19.40960953501057 -Large DW - Class 4/Conservative,42.896639912572255,41.156711540314404,39.169609094962965,37.1286008140503,35.21014457184319,33.40839366348003,31.71300950529961,30.114838719625798,28.605919672391547,28.23409941972158,28.001809921319776,27.76951980779679,27.537229049421615,27.304937614515914,27.072645469291945,26.840352577673706,26.60805890110036,26.37576439830819,26.143469025089768,25.91117273402667,25.678875474192143,25.446577190821177,24.650912313234702,23.876955500200012,22.600505691193387,22.393492044868182,22.186567856594223,21.979643320322133,21.918751419050725 -Residential DW - Class 5/Advanced,141.04643811584205,94.89597382338185,74.72504354757181,66.38394511277545,57.98462921202515,50.87899388691517,46.12948266121322,41.557937122706626,37.13771850881471,35.17189942164193,34.3260575269374,33.478518873006294,32.62922303014806,31.77810666537167,30.925103365984405,30.070143450165908,29.213153763395333,28.354057459482934,27.49277376483259,26.90325681842604,26.312401478385894,25.72015437710149,24.62776826445282,23.57643969611855,22.12411731642105,21.594426324235577,21.130812802516484,20.977719011439817,20.8246249865245 -Residential DW - Class 5/Moderate,155.94287531279824,111.69583468513201,102.4702307000023,93.2005960120674,84.43711843820263,76.1544379172796,68.3140523974841,60.88146620738095,53.770637906915205,50.64298271652371,49.307291034081416,47.96888453687662,46.6276665373884,45.28353570283114,43.93638577289648,42.58610525667185,41.2325771069239,39.875678369749025,38.51527980739343,37.58970804222792,36.66199484724865,35.73205483427856,34.00189240312565,32.33742204287578,30.03136158444475,29.20151134603295,28.477385060367368,28.250090343729674,28.022795252950125 -Residential DW - Class 5/Conservative,158.54343977260586,114.87896621683201,107.36623526680039,99.69231375055261,92.43360727914192,85.57310917027048,79.07892529503697,72.92247880699519,67.0769734253956,63.019849352429134,61.29227783979664,59.56117706797288,57.826421343180684,56.087878932798716,54.34541169842615,52.5988747018766,50.848115781746756,49.0929750979619,47.333284641442106,46.13886902126942,44.94166954233885,43.741575200020215,41.50119171406393,39.346207920281564,36.3571569988637,35.28717936347085,34.35464286664807,34.06798740956155,33.78133146609062 -Commercial DW - Class 5/Advanced,91.51133043019182,65.88607231568257,56.53115976262104,49.357405473093735,43.43878726904047,38.4662619472817,35.2252129984891,32.14343742125865,29.200920589998553,27.68424170798615,27.01979264812354,26.35399766477287,25.68680882348752,25.0181758868747,24.34804617466439,23.676364413455087,23.00307257523841,22.3281097037119,21.651411727290924,21.185350894333567,20.71820997324884,20.249945897066482,19.408409106767238,18.59883761407805,17.492727215065816,17.07358594191971,16.776736960577587,16.64144846455911,16.506159760625774 -Commercial DW - Class 5/Moderate,101.50149433747961,77.08872837095294,70.4737890504647,63.924318456490965,57.79285203973885,52.050278691313814,46.66074302644711,41.59266753378843,36.81836556355611,36.36172846642527,35.373721649096275,34.38571772136668,33.39771682290092,32.409719102511566,31.421724718920704,30.43373384159847,29.94924609468142,28.975451712076957,27.99912407632659,27.59293847123339,27.186753025518883,26.780567748192926,25.79831766530112,24.84849885908162,23.40466711926524,23.044477376570743,22.6843771485913,22.324276287631275,21.96417479369028 -Commercial DW - Class 5/Conservative,103.24553990095527,82.32103315896225,77.20036494668516,71.37853895463945,65.92581133916892,60.81890581561401,56.02593416537435,51.5188117051638,47.817018773410794,46.93207639323171,46.04713538408453,45.16219581118552,44.27725774395353,43.39232125635446,42.50738642727973,41.62245334096267,40.737522087439395,39.85259276305647,38.967665471034096,38.08274032209011,37.19781743513279,36.31289693803343,34.5718691816304,32.89706047910481,30.522963039694726,29.74186623023759,28.9608990002406,28.1799303415101,27.398960254045164 -Midsize DW - Class 5/Advanced,61.8327594391866,50.058398597634415,45.81170538553276,40.98056996557657,36.56534862883887,32.519838973237675,28.799475445777915,25.366579821814607,23.728887660965754,22.7717167537401,22.455252800937206,22.138355200116585,21.821008503889203,21.50319652250374,21.184902278721438,20.866107959359766,20.546794863215737,20.226943345047964,19.906532755266447,19.74427837331804,19.58201312467357,19.419736565756995,18.894947645633003,18.38429416759274,17.550644390792186,17.4049450364107,17.183262388449933,17.026070131598367,16.868877624103586 -Midsize DW - Class 5/Moderate,68.73313095388347,56.32157260703942,51.59478714681396,47.04642683488364,42.888227242601715,39.07820346046702,35.57438337080569,32.341280733162144,30.285099412309027,29.876300031730796,29.467500890062702,29.05870199866915,28.649903369646697,28.241105015884383,27.832306951129524,27.423509190060166,27.014711748365674,26.605914642834943,26.197117891454727,25.788321513518323,25.379525529746044,24.97072996242026,24.035356481387254,23.13183950209575,21.78102732133795,21.418627890241936,21.39400666781987,21.369385445404312,21.34476422299536 -Midsize DW - Class 5/Conservative,69.93777208272037,57.76644101910099,53.74185771649332,49.82375147676945,46.24033270947888,42.95694728304605,39.93742392499644,37.15118015893303,34.76551677317483,34.27988439936094,33.79425231223922,33.30862052544693,32.82298905349998,32.3373579118652,31.851727117039356,31.366096686636112,30.8804666394827,30.394836995725814,29.909207776949536,29.423579006305843,28.937950708659102,28.452322910748148,27.334801616388525,26.25550812411871,24.63946039008934,24.209507955654107,24.184889371627616,24.160270787608933,24.135652203598177 -Large DW - Class 5/Advanced,39.779854344985736,36.384030999342606,31.85286533753449,27.47671035262145,26.122513506734304,24.85463910731357,23.66508558670239,22.546809996534936,21.493701197054897,21.104454143683398,20.944918913517327,20.785383283868217,20.62584723542761,20.4663107476224,20.30677379850954,20.147236364659907,19.98769842103063,19.828159940823486,19.668620895328488,19.509081253750313,19.349540983015203,19.190000047556666,18.664587459485563,18.153272912608486,17.315620338680823,17.17250020636651,17.029438171506648,16.886375910643586,16.83815278659067 -Large DW - Class 5/Moderate,44.584680550503535,41.77080325977051,37.52806633860574,33.39007565649356,31.708698609674123,30.134499146889887,28.657542416132777,27.26908376347863,25.961544279196957,25.455269860311933,25.252215048058087,25.04915970848662,24.84610381611038,24.64304734377286,24.439990262509244,24.23693254139309,24.03387414736781,23.830815045059737,23.6277551965717,23.424694561253872,23.221633095448883,23.01857075220898,22.33255782752049,21.6651543172081,20.56698461118895,20.38559772809942,20.204287533649758,20.022977040875883,19.966854208691394 -Large DW - Class 5/Conservative,45.42348919316173,42.79145484595684,40.65078617592188,38.466666416197434,36.42066372860685,34.50508294542341,32.70783487791375,31.018278703908067,29.427187938732946,29.04469282653048,28.80573435905421,28.5667752587968,28.32781549517366,28.08885503559699,27.849893845309005,27.61093188719797,27.371969121595978,27.13300550605464,26.894040995097352,26.65507553994431,26.41610908820667,26.17714158354714,25.3586333811493,24.56245647600278,23.249360136008153,23.03640318352906,22.823538257417823,22.610672973317527,22.548032881924488 -Residential DW - Class 6/Advanced,151.97425120636643,101.2205745871921,79.54891913512236,70.53899938060994,61.5068997716087,53.88114597959793,48.775684999680415,43.877436783754916,39.15598395912873,37.08333157942973,36.19152203940242,35.29792352903106,34.402472334536746,33.50510168106954,32.60574154671007,31.704318462749185,30.8007552990518,29.89497103318861,28.9868805018873,28.365326000857554,27.74236037061061,27.1179273432498,25.96617503262,24.85771155639166,23.326462085872315,22.76798480654277,22.27917600652563,22.117762266847,21.956348280621654 -Residential DW - Class 6/Moderate,167.89679294081088,119.14010795513188,109.08519699319325,99.0341380464671,89.56624283638492,80.64798599467657,72.2328651561711,64.27948232678514,56.69282658964526,53.39519761882985,51.98691719148915,50.57577441159797,49.16166733711006,47.74448912826553,46.32412774999339,44.90046565235897,43.47337942714616,42.04273943846806,40.60840942508896,39.63253706014438,38.654406888452264,37.67392888137797,35.849740021073295,34.094813295810944,31.663428979683,30.788480169458726,30.025000926134307,29.785353779351507,29.54570623809395 -Residential DW - Class 6/Conservative,170.67649090462072,122.53538796168887,114.2972631610967,105.93218052881993,98.04847760011847,90.62241280516346,83.61526138568966,76.99254764549893,70.72230069405846,66.44469045034992,64.62323331315852,62.798055117651494,60.96902333916872,59.13599908602232,57.298836712620044,55.4573834040468,53.611478729621666,51.760954162691625,49.90563256365029,48.64630590757383,47.38404410272558,46.118730111880495,43.75659201183594,41.48449468734638,38.33300249473154,37.20487645979149,36.22166086182125,35.91942698935511,35.61719260407178 -Commercial DW - Class 6/Advanced,99.51722346827064,70.51040881986467,60.33225723343488,52.54122022524301,46.13039885559247,40.75860260194099,37.246401631426615,33.92113109064717,30.759039720817775,29.16143303469421,28.461529928496454,27.76020908226879,27.05742000385147,26.353109775256662,25.64722290527089,24.939701171183437,24.230483448694837,23.519505528961993,22.806699921632653,22.31577075283916,21.823703863969023,21.33045389006038,20.44401390678774,19.591244843438506,18.42611398415731,17.98460793541476,17.671919519306606,17.529412223689796,17.386904709064083 -Commercial DW - Class 6/Moderate,110.24041721909443,82.4993441223175,75.21237468081847,68.04777644971573,61.37388917152161,55.15213896809271,49.3380913057469,43.89295112819007,38.78294060403346,38.301938008058556,37.26121256774247,36.220490171210656,35.17977096557983,34.139055107603006,33.09834276447144,32.057634114697954,31.547294798314372,30.521540147801783,29.493117073398324,29.06525798852531,28.637399071535214,28.209540331918642,27.174878797110942,26.174379025261565,24.65350650008507,24.27409755068483,23.894782892376114,23.515467567311884,23.136151575491727 -Commercial DW - Class 6/Conservative,112.11243239932297,88.09888795162627,82.39123867326275,75.98283375361399,70.01079365127451,64.44331960877382,59.2406480491376,54.36806096940452,50.368466132748885,49.43630449973906,48.50414431091742,47.571985634980095,46.63982854505,45.70767311903978,44.775519440050374,43.843367596809685,42.91121768415801,41.97906980358285,41.04692406381207,40.114780581471265,39.182639481813474,38.25050089953304,36.41657440570226,34.65240031923869,32.15162445449017,31.32884944252274,30.506210924189105,29.6835709008868,28.860929372614837 -Midsize DW - Class 6/Advanced,67.92447076509325,53.67275544314563,48.934930615765836,43.625534785150585,38.80488862588311,34.414021128440005,30.397916329353055,26.71056556536408,24.93101192572833,23.925349981352483,23.592853713760015,23.259901829197382,22.926478097698563,22.592565509326615,22.25814622676239,21.92320153439341,21.587711783598913,21.251656333894,20.915013489564085,20.74453917196631,20.574053437157033,20.403555819088297,19.852180676138637,19.315657087977392,18.439773952440248,18.28669335323327,18.05378008654321,17.8886243453137,17.723468340743196 -Midsize DW - Class 6/Moderate,75.35404815002607,60.38814819085823,55.112275518166385,50.08289372564322,45.51502840583129,41.354390489348035,37.548848110447594,34.05480382294508,31.819366563152872,31.38985708179645,30.96034785145354,30.53083888406428,30.101330192338047,29.67182178981685,29.242313690944457,28.812805911142508,28.38329846689521,27.953791375842,27.524284656880845,27.094778330282466,26.665272417816876,26.235766942895292,25.253006699607308,24.303716833699717,22.884471436736128,22.5037125630956,22.477844010022196,22.45197545695563,22.426106903896002 -Midsize DW - Class 6/Conservative,76.65107606637874,61.93734015665498,57.40572319644453,53.039472242633614,49.07244230128614,45.45905939536233,42.154048019646225,39.119543921031735,36.52676542027399,36.01653052531975,35.50629593158173,34.996061653388075,34.48582770599007,33.9755941056381,33.46536086966469,32.95512801657583,32.444895566152525,31.93466353956214,31.42443195948222,30.914200850237634,30.4039702379524,29.893740150719967,28.71960434144785,27.58563298503221,25.88771499134937,25.435980825654205,25.410115044639586,25.38424926363317,25.358383482635084 -Large DW - Class 6/Advanced,43.632199597309665,38.70681298103814,33.789263732287004,29.06943968800279,27.568151589240863,26.169301825913912,24.862748838939694,23.63964629345772,22.49236050158181,22.08502790826327,21.918080211507824,21.751132096708204,21.584183543658828,21.417234530830704,21.250285035261246,21.08333503243275,20.916384496138775,20.74943339833598,20.58248170898043,20.415529395845958,20.248576424322106,20.081622757189862,19.531797985987424,18.99672629160479,18.12015396489726,17.97038405874965,17.82067494943167,17.670965603609734,17.62050189422964 -Large DW - Class 6/Moderate,48.75962313268673,44.43748054944457,39.809471375364254,35.32558221190716,33.46348006456936,31.728435087824657,30.107868269613736,28.590807081550544,27.16779245007318,26.637995062555245,26.425505738500608,26.213015862627653,26.000525408265023,25.788034346994444,25.575542648505305,25.363050280434233,25.15055720818874,24.938063394751595,24.72556880046481,24.513073382789855,24.300577096040918,24.088079891088906,23.37019282876423,22.671779827841696,21.522585992250303,21.33277135179801,21.14303696316082,20.95330226233841,20.894571801619236 -Large DW - Class 6/Conservative,49.654749614286445,45.52329124661632,43.12202749949995,40.69644528161247,38.43620861339238,36.33019679860394,34.36314145815001,32.521724239702586,30.794459902349182,30.394192964846127,30.144131798269648,29.894069969511197,29.644007446565134,29.393944195329528,29.143880179431655,28.89381536003546,28.643749695629953,28.39368314179447,28.143615650939427,27.893547172018575,27.643477650208936,27.393407026555614,26.5368685740551,25.703698995237144,24.329592414816563,24.1067408685629,23.883985624487366,23.66123000578957,23.595679475215647 -Residential DW - Class 7/Advanced,170.17232040479897,111.75063503415349,87.58102295941522,77.45989036581149,67.3772660656852,58.88871884389318,53.193989676453484,47.754857202580304,42.534404181223735,40.282921134920684,39.31416531287859,38.34346616621563,37.37075448385983,36.395957729555704,35.41899983981771,34.43980100697778,33.45827744603022,32.474341143843745,31.487899589167732,30.81271670026233,30.13600092839991,29.457691150829433,28.206564417604664,27.002461525764843,25.339094211350304,24.73243091437306,24.201447167700525,24.026106477729353,23.850765519939156 -Residential DW - Class 7/Moderate,187.8036323408704,131.53435234212026,120.09959715687714,108.75081221609543,98.11466024949091,88.14319900257962,78.77601890046645,69.95981817944096,61.58434437140002,58.002192442060625,56.47240407153876,54.93950638162352,53.40338863459972,51.86393477245861,50.32102309362332,48.77452590582493,47.224309153054335,45.670232014301476,44.11214647156533,43.05207479406219,41.98955050382781,40.924475804460535,38.942893976046406,37.03655029384817,34.395383535530414,33.44494320511231,32.61559015518175,32.355265995973376,32.09494140825454 -Residential DW - Class 7/Conservative,190.8816410347948,135.28284614784025,125.83792888633491,116.32565193757631,107.40645987896087,99.04462296810115,91.18947998318176,83.7963287735837,76.82429652354104,72.17760948777257,70.1989950784669,68.21633855394983,66.22949595519165,64.23831640678095,62.24264169666781,60.24230582490266,58.237134518673635,56.22694471066765,54.21154397748341,52.843561269102075,51.47239016417012,50.09790352736541,47.5319576227998,45.06382130831484,41.64041499487449,40.41495303770371,39.34690454516672,39.01859361056859,38.69028211890685 -Commercial DW - Class 7/Advanced,112.95589029678838,78.25161098693908,66.68171829831377,57.85096195406189,50.61414607889194,44.57449530017597,40.60981097596853,36.879402753170936,33.352795429733675,31.62047057619181,30.861548147743893,30.101088428352593,29.339036668107305,28.575335486711417,27.809924713655448,27.04274121659919,26.27371871693726,25.50278759141652,24.72987465856146,24.197547892645662,23.663987468419425,23.129144195520947,22.167955169752403,21.243276363884387,19.979895856846817,19.501159815073247,19.16210395148449,19.00757972962671,18.853055270292096 -Commercial DW - Class 7/Moderate,124.9095456333199,91.55678843714861,83.12784256701397,74.92458891466116,67.3392615069602,60.31558008102143,53.79339947166636,47.72086810301249,42.05331167261322,41.5317485376671,40.403263935272655,39.274782633329565,38.14630479136015,37.01783057933563,35.88936017854566,34.76089378255615,34.207520108553844,33.0952687076595,31.980123868057063,31.516185570241333,31.052247454465242,30.5883095310197,29.466400172903427,28.381533268056497,26.732413182796385,26.321010577630144,25.90971021465075,25.498409128691687,25.08710731975252 -Commercial DW - Class 7/Conservative,126.99637020901945,97.7710954135101,91.06222142829073,83.66155193575544,76.81564922205696,70.47661753968552,64.59017284879154,59.10951530600532,54.61578652268729,53.605020369536504,52.594255782355056,51.58349283563188,50.57273160865598,49.56197218590998,48.5512146575023,47.54045911964283,46.52970567516928,45.518954434127075,44.50820551441255,43.497459042485765,42.486715154161715,41.475973995492836,39.48740166888314,37.57446362067633,34.862809856787145,33.97065435037601,33.07864684742294,32.18663771259473,31.294626945890318 -Midsize DW - Class 7/Advanced,78.0690861606752,59.67232856819597,54.10814098154217,48.001248304324804,42.50835194196281,37.54725663668277,33.04430457528166,28.938842025337934,26.92786537893893,25.84165477763845,25.482527167439446,25.122907447554983,24.762778088077276,24.40212071665571,24.040916067288162,23.679143925332134,23.316783068407393,22.953811202826035,22.590204895151693,22.406076409372016,22.22193559191743,22.037781939411783,21.44224431475085,20.86274778257352,19.91671064490374,19.751369030217063,19.499800537566895,19.321416620394338,19.143032418788447 -Midsize DW - Class 7/Moderate,86.37995777171437,67.13837198626612,60.93853073922199,55.10629106011572,49.85889444952582,45.119514135299475,40.81778369178853,36.895758931963634,34.367943900883596,33.904032787792836,33.44012194582056,32.976211387863245,32.512301127648236,32.04839117980218,31.58448155992573,31.12057228467573,30.65666337185668,30.19275484052086,29.728846711079868,29.26493900542801,28.801031747078973,28.337124961319105,27.275650376578238,26.250326984535302,24.717406896776055,24.306151079251553,24.2782105802143,24.250270081184432,24.222329582162057 -Midsize DW - Class 7/Conservative,87.83083874787881,68.86073356869237,63.47443277787909,58.35941930769415,53.75582102826515,49.59789392845203,45.823904071252635,42.383015023163004,39.45238263474479,38.901280392930616,38.35017847645862,37.799076900804565,37.24797568244129,36.69687483892077,36.14577438896377,35.594674352558506,35.04357475107037,34.492475607362124,33.941376945927665,33.390278793040174,32.83918117691607,32.28808412789896,31.01990572010466,29.795108743547875,27.961195732131515,27.47327984499685,27.44534234004688,27.417404835105774,27.389467330173662 -Large DW - Class 7/Advanced,50.080430382237964,42.581767078318066,37.010993812776206,31.71390342695198,29.964758830325025,28.346574638169002,26.84517067036781,25.44834184667598,24.1456523291873,23.70837891895879,23.5291597995279,23.349940231324673,23.17072019265831,22.99149966041736,22.812278609951367,22.633057014940466,22.45383484725192,22.27461207678108,22.095388671275636,21.916164596140653,21.73693981422165,21.557714285563844,20.96747486776261,20.393072945703622,19.452068525977275,19.29128984367931,19.13057642705725,18.969862756547105,18.915689732695423 -Large DW - Class 7/Moderate,55.74783200817667,48.88613400516107,43.60521467520514,38.539170854113124,36.3725912675824,34.36822500471551,32.5085077058278,30.778321437280688,29.16475000500074,28.59601007559137,28.367901810034873,28.13979295209888,27.91168347315156,27.683573342685765,27.455462528162922,27.2273509948408,26.999238705584197,26.771125620654953,26.543011697480036,26.314896890394138,26.086781150353318,25.858664424617285,25.08800936521193,24.338259800186332,23.104594938239824,22.90082804969878,22.697147311849932,22.49346623886882,22.430418819476866 -Large DW - Class 7/Conservative,56.73722585134901,50.080645633405,47.23361555384607,44.398624443179514,41.77761855828794,39.352850986311324,37.10307348515087,35.00999742641349,33.05799417606395,32.62830577981325,32.35986396870312,32.09142144673759,31.822978179558483,31.5545341305572,31.28608926068746,31.01764352825858,30.749196888708322,30.480749294350897,30.212300694098673,29.94385103315326,29.675400252661944,29.406948289336377,28.487450325607618,27.593038955134567,26.117929228356427,25.878697069664838,25.639568291803894,25.400439111784227,25.330070316071552 -Residential DW - Class 8/Advanced,198.53669718417402,128.1354072605411,100.06270414146074,88.20454494703507,76.48514682130202,66.65514018504598,60.045676311698806,53.76836566898179,47.775556266910094,45.246642155304194,44.15851481049235,43.06820468173051,41.97563402965624,40.880721379989545,39.78338129658987,38.683524137770476,37.58105579441354,36.47587740827979,35.367885068745714,34.60950514735506,33.849403458906096,33.08751134901217,31.68221893241823,30.329744704375862,28.461414813500582,27.77999756932534,27.183585221384963,26.98663879270325,26.789692063201453 -Residential DW - Class 8/Moderate,218.83137968444194,150.81979445537883,137.21568956080912,123.83590860819143,111.37754071512224,99.76778916603334,88.92281554349171,78.7694761613571,69.17285821474837,65.14930823559239,63.43101708330689,61.709233476701414,59.98383303279603,58.25468539274277,56.52165385871676,54.784595004019195,53.043358254061566,51.297785435661034,49.54771029181995,48.35701501700837,47.163564914903496,45.96725013848667,43.741494871349836,41.6002487058955,38.63363347990852,37.56607848864159,36.63453133135045,36.34212964487318,36.049727477083756 -Residential DW - Class 8/Conservative,222.3743496802515,155.1178888712428,143.77182433416488,132.46147323944274,121.92538126123898,112.10692570871616,102.93520060079332,94.34834299897814,86.29069977301899,81.07144109982293,78.84901890155852,76.62205651267813,74.39039223530787,72.15385660294535,69.91227190841828,67.66545169701817,65.41320022177999,63.15531185756602,60.89157047027935,59.35502291273102,57.81489407970142,56.27104117006627,53.38891562249513,50.61665190711121,46.771408413034855,45.39494322409458,44.19528821932283,43.826522326609116,43.4577558081896 -Commercial DW - Class 8/Advanced,134.1558865770442,90.36862908451178,76.55205742937595,66.05498452772993,57.50481380659216,50.41104333259733,45.732783466649146,41.368710333033356,37.276203835019935,35.34009942406762,34.49190224079425,33.64198692955527,32.79029230001262,31.93675422202051,31.08130544699763,30.223875416121178,29.364390054196793,28.502771547939492,27.638938107275525,27.043991843328357,26.447666801439183,25.84990800480832,24.775650882222703,23.742198807056294,22.330202340351157,21.795150868761066,21.4162106534133,21.243509195643334,21.070807472461286 -Commercial DW - Class 8/Moderate,148.05064078691376,105.73407179855741,95.43256443544735,85.54987496032422,76.50690557527903,68.21325290660357,60.57949620667998,53.52990075807762,47.00019286684633,46.417276398209,45.15604412302658,43.89481553653939,42.63359081703494,41.37237015447876,40.11115375148625,38.849941824393184,38.231472829417896,36.98838332518514,35.74206001671867,35.2235470005403,34.70503418781555,34.186521590045864,32.93263802860154,31.720154356456632,29.877042387743543,29.417245025308258,28.9575619321733,28.49787803101199,28.038193321823844 -Commercial DW - Class 8/Conservative,150.47633516592487,112.91064484390772,104.54140328596395,95.52585353845072,87.27341955076574,79.70476831655681,72.73829446571993,66.30488115510188,61.04043648511301,59.91077030064685,58.78110586636059,57.65144326550556,56.52178258669783,55.392123924357996,54.26246737919427,53.132813058734044,52.003161077912196,50.873511559719184,49.74386463591992,48.61422044785041,47.48457914730204,46.35494089750793,44.13244570835506,41.994481927809325,38.9638466503051,37.96674370642803,36.96980617618423,35.97286682210198,34.975925644180094 -Midsize DW - Class 8/Advanced,94.11840615090223,69.10758865973355,62.20800377673916,54.831002370309875,48.276881817460065,42.42186007505981,37.15975373991054,32.40484876474875,30.036300966689065,28.824702940824487,28.424119202247805,28.02298654698526,27.621285421552805,27.21899533277563,26.816094790668178,26.41256124709759,26.008371029864414,25.603499271794455,25.19791983439742,24.992536357556933,24.78713912552665,24.581727576822875,23.91744368058454,23.271052590734374,22.215809043099174,22.031381111989134,21.750772647387752,21.551796867153705,21.35282076965257 -Midsize DW - Class 8/Moderate,103.82353200311056,77.75414678528152,70.0608869868146,62.94697080750622,56.62491827900843,50.97719212413439,45.90136816891599,41.3147660574697,38.3352297735641,37.81776678054557,37.30030408994226,36.782841716139366,36.265379674448845,35.74791798118581,35.230456653751745,34.71299571072631,34.19553517196928,33.67807505873224,33.160615393783026,32.64315620154331,32.12569750824112,31.608239342081724,30.424232750875856,29.280550488720934,27.570676777385764,27.111947378094833,27.08078154944735,27.04961572080811,27.018449892177227 -Midsize DW - Class 8/Conservative,105.5178166857842,79.7488444720931,72.97640765961012,66.66296339009544,61.05067122633455,56.03698125297546,51.530967668261724,47.4592311197923,44.00659398709701,43.39187490091597,42.777156177633195,42.16243783451089,41.54771988992346,40.933002363449,40.31828527596932,39.70356864977998,39.08885250871273,38.47413687826947,37.859421785771595,37.24470726052513,36.629993334003686,36.0152800400536,34.60070863604774,33.234526426903024,31.18891447874201,30.64467570503408,30.61351321609829,30.582350727172383,30.55118823825651 -Large DW - Class 8/Advanced,60.22975507664805,48.6544758513226,42.043129682158636,35.834166004393204,33.69246710894406,31.729659865687974,29.924225474969635,28.25796248881616,26.715511176671345,26.23169808605959,26.033404400597988,25.835110218600516,25.636815516067802,25.43852026742859,25.24022444540885,25.04192802088745,24.843630962737446,24.645333237650107,24.44703480994045,24.24873564133156,24.050435690714536,23.852134913882153,23.19907540866764,22.56353900818204,21.522382043368633,21.344491439075057,21.166673046783473,20.9888543735821,20.928915631631682 -Large DW - Class 8/Moderate,66.74706625945115,55.857926751699736,49.533922398353994,43.54617050653898,40.89745363509716,38.46997753720462,36.237129068349134,34.17639773480986,32.26879912379024,31.639527330524643,31.38714115205726,31.134754318162518,30.88236679716126,30.62997855529942,30.377589556575288,30.125199762548966,29.872809132132893,29.62041762135952,29.3680251831247,29.115631766902894,28.863237318430347,28.610841779353525,27.75816471881229,26.92861815651322,25.563652449301454,25.338198337975854,25.112839546492886,24.88748038420901,24.817722731176378 -Large DW - Class 8/Conservative,67.88483414390659,57.222791132823815,53.65565253754574,50.16688287293918,46.974882966206714,44.04950483362587,41.358676777181756,38.87527132296695,36.57640724915956,36.10098645720832,35.80397397201116,35.506960700301164,35.20994660406336,34.912931642792856,34.615915773287604,34.31889894941972,34.02188112188413,33.72486223791978,33.427842241001706,33.130821070499245,32.83379866129589,32.53677494336741,31.51941339968163,30.529808453886442,28.897700534196026,28.633006529569005,28.36842690875315,28.103846842976203,28.02598858830075 -Residential DW - Class 9/Advanced,240.57408466217186,152.37512502167004,118.50373485553376,104.06451182269605,89.92128000317729,78.10907294594502,70.1503074059387,62.638662415999434,55.509652867822865,52.571348106209655,51.30707038960824,50.04025653133069,48.770816207258115,47.49865475373084,46.223672903866905,44.94576650442765,43.66482621153788,42.380737163394336,41.09337862790948,40.21222915592564,39.32907919040088,38.44384896290404,36.81106223432873,35.239644112227104,33.068861565904456,32.27713379467776,31.58417184955053,31.35534295159689,31.126513704125212 -Residential DW - Class 9/Moderate,264.81601202085795,179.3507784242078,162.50382031196605,146.10271367728006,130.9432150023726,116.91175654257587,103.88696120926487,91.76426630357346,80.37083495007414,75.69593673661312,73.69948179517098,71.69896902704703,69.69425391365104,67.68518499312752,65.67160343846537,63.653342604482695,61.630227540979206,59.60207446906967,57.568690217414016,56.18524046736002,54.798589927640535,53.408610968765714,50.822541608165366,48.33466201792289,44.88779934892678,43.64742432008419,42.56507461300076,42.225337781395076,41.88560039056051 -Residential DW - Class 9/Conservative,269.04807730551,184.4619548583728,170.2682162827219,156.27923205380225,143.34399296508246,131.37123429067933,120.2573841878895,109.91321631394176,100.25978061587516,94.19560764093589,91.61341091962119,89.02593902362011,86.43300407876539,83.83440918464488,81.22994786614414,78.61940348452674,76.00254860453228,73.37914431360994,70.74893948901766,68.96364951650752,67.17419851743226,65.38042057345505,62.03172510723468,58.8106763424795,54.342949575344626,52.743656740409335,51.34979682376094,50.92133364523362,50.49286973970876 -Commercial DW - Class 9/Advanced,167.0596499512534,109.19753578297622,91.92308706027438,78.86914162020446,68.30694482642353,59.59931603609124,53.835572937369115,48.505427801088686,43.54715374350976,41.28533983079531,40.29445102386921,39.30155504950189,38.30658042334718,37.30945222668938,36.31009189776498,35.308417007689386,34.30434101964967,33.29777302988592,32.28861748883701,31.59358382768684,30.896939437738087,30.198620093482212,28.943641440496442,27.736332439746185,26.08679678710726,25.461733977676673,25.019044912814202,24.817290008625925,24.61553479437548 -Commercial DW - Class 9/Moderate,183.96711497342352,127.76447098588987,114.59464609527978,102.14589030755273,90.87853054437495,80.64628202609788,71.31277913407868,62.76460434752908,54.90700270354055,54.22602260181877,52.75261409604044,51.27920989950397,49.80581022049006,48.332415280922014,46.859025317501086,45.38564058295706,44.66312697805825,43.210913388998776,41.754921975062985,41.14917987392346,40.5434380104644,39.93769639812216,38.472872875095455,37.05641391602126,34.90323649958468,34.36608774587981,33.829072484920374,33.292056280000885,32.75503913112075 -Commercial DW - Class 9/Conservative,186.91875717220915,136.4363308985362,125.53246559734244,114.05713172110701,103.66750641289923,94.23232217473625,85.62583469044242,77.74345875995154,71.30922676441946,69.98951762151646,68.6698105232249,67.35010556680145,66.03040285576996,64.71070250043537,63.39100461844796,62.071309335424374,60.7516167856349,59.43192711276062,58.112240470733134,56.79255702466532,55.47287695188434,54.153200443083875,51.55681643025353,49.0591844862514,45.5187075387036,44.35386265838004,43.18921101911048,42.02455724917941,40.85990134858543 -Midsize DW - Class 9/Advanced,118.61914295625523,83.42475285104899,74.44862552712156,65.12584098042431,56.96048489646223,49.75723225737322,43.35550969108957,37.62859551464324,34.72875299702581,33.32787182265618,32.86470647726018,32.400906460104146,31.936449162940875,31.471310891028224,31.00546679708552,30.538890810374657,30.07155556048245,29.603432295334827,29.13449079292895,28.897021071048947,28.65953544506047,28.42203326576145,27.653970934186468,26.906596731092,25.686496674225122,25.473256299773674,25.148809489002147,24.918748512725397,24.68868716961619 -Midsize DW - Class 9/Moderate,130.45272385973263,93.86263657157252,83.8467146140717,74.76562954882004,66.81008965306371,59.79190879092341,53.55463942012923,47.974814881710266,44.324190497585484,43.72588631593634,43.12758248394755,42.52927901825164,41.93097593655271,41.332673257714696,40.734371001857674,40.136069190463914,39.537767846495804,38.93946699452498,38.341166660876205,37.74286687378646,37.14456766358126,36.54626906287229,35.17728982343662,33.85493462285759,31.877934131255028,31.347539259459168,31.31150451715697,31.275469774864295,31.239435032581287 -Midsize DW - Class 9/Conservative,132.51858628864477,96.27057996479606,87.33592007973074,79.17932128444998,72.03190648176513,65.72661090939769,60.12287874052857,55.109783853869494,50.881569422053865,50.17081521399693,49.460061425532416,48.749308076619336,48.03855518850265,47.32780278381906,46.61705088671267,45.90629952296217,45.19554872012246,44.4847985076795,43.77404891722299,43.06329998263733,42.35255174031313,41.64180422938439,40.0062399519836,38.426624521210805,36.06143474120975,35.43217170497675,35.39614082413614,35.36010994330695,35.32407906248937 -Large DW - Class 9/Advanced,75.68294158621038,57.84995450735308,49.63097538193193,42.027791649311474,39.28395034428442,36.79743653617299,34.533667541098,32.46399071905656,30.56462470248181,30.01110485991152,29.784241445735177,29.557377463483142,29.330512885698266,29.10364768312504,28.87678182455985,28.649915276685853,28.423048003891406,28.196179968068716,27.9693111283914,27.742441441067676,27.51557085906576,27.288699331809156,26.54154841437883,25.814445293006745,24.62328066675452,24.419759965901203,24.21632188120017,24.012883475116478,23.94430888783876 -Large DW - Class 9/Moderate,83.49431038308494,66.41482545892126,58.473688845444926,51.07274942438565,47.68465107093143,44.61429977395044,41.8189927400785,39.26334955369723,36.91801846111297,36.19808253812693,35.909333100620934,35.620582913255,35.33183193978573,35.04308014159582,34.75432747749653,34.465573903509615,34.17681937262771,33.88806383454851,33.59930723538121,33.31054951732066,33.02179061828489,32.73303047151293,31.75750152971166,30.808435678707266,29.246808641261094,28.988871585341467,28.731043582742867,28.473215155919156,28.39340696991933 -Large DW - Class 9/Conservative,84.85799002050541,68.0376431129026,63.3392991988055,58.83779465722222,54.77066917973379,51.084974293028026,47.72944900303638,44.66162229244566,41.84625752218112,41.30233912265466,40.96253371590167,40.62272740931678,40.28292015940788,39.943111919834216,39.60330264116929,39.26349227063922,38.92368075183515,38.583868024394334,38.24405402364781,37.90423868022937,37.56442191964067,37.22460366176855,36.060662849861245,34.92847774691019,33.06121922022901,32.75838867137968,32.45568898651559,32.15298879258136,32.063912887635794 -Residential DW - Class 10/Advanced,270.7940417275968,176.81932116883408,142.58624031879057,129.6087778903305,115.74348042127785,103.75450599702933,96.0335123786125,88.26366687287043,80.41750885415277,76.16075102960151,74.32917653370268,72.49392789852968,70.65487427043358,68.8118785090199,66.96479680515014,65.11347827076143,63.257764498052616,61.39748908533314,59.53247712656023,58.25594517573321,56.976515085596574,55.69407129465447,53.328633313717994,51.05210077894266,47.907261717256965,46.7602760712774,45.756373678110705,45.42486647212816,45.09335875979459 -Residential DW - Class 10/Moderate,297.87357573371185,208.12244050700775,195.52808866295024,181.96591551245075,168.54545933277163,155.29721564759205,142.2179052977576,129.30433568426872,116.43420553544405,109.6616236681345,106.76933512666885,103.87116796236457,100.96691280938329,98.05635024309392,95.13925016887481,92.21537116582536,89.28445978146378,86.34624977308512,83.40046129102093,81.39624082167022,79.3873833294241,77.37370391588922,73.62723379836338,70.02301239469533,65.02950054797074,63.23255416637592,61.66454098928171,61.17236011168215,60.68017842392092 -Residential DW - Class 10/Conservative,302.6010198059659,214.05355785529326,204.87037674497643,194.6404198834199,184.5073006375752,174.50415171976567,164.62848731650126,154.87788428862657,145.24756288047706,136.46232177896087,132.7214620010418,128.97296001343247,125.21654364054308,121.45192763035313,117.67881285985455,113.89688548187651,110.10581600819272,106.3052583232867,102.49484862258952,99.90847733841983,97.31607792448612,94.71741001287704,89.8661141860797,85.19974168729746,78.72729161254173,76.41037664245474,74.39107483821851,73.77035502332534,73.14963415522199 -Commercial DW - Class 10/Advanced,284.4754373567486,175.79917077270136,145.9214526801932,123.64672847008644,105.90113853178359,91.48041917324531,81.88925181377482,73.17792967439044,65.20719010209464,61.82036646143558,60.336616795869936,58.84986161243103,57.35999387098075,55.86690138878117,54.370466528021126,52.8705658602906,51.36706980599768,49.859842246515896,48.34874010663,47.30800177647612,46.264851552778296,45.21919326472888,43.339997391645895,41.53218170781088,39.06217906388744,38.1262145762804,37.46333520238083,37.16122888174913,36.8591220968326 -Commercial DW - Class 10/Moderate,312.13364259754655,205.6904296647501,181.91096233127251,160.13874252636333,140.89548108469668,123.78591190616359,108.47381776440805,94.69009987540684,82.21734500293496,81.19765037007198,78.99137923005172,76.78511454265877,74.57885661977112,72.3726057936951,70.16636241886545,67.96012687371788,66.87824027641054,64.70370624995284,62.52351533610515,61.61648153604343,60.70944809188271,59.80241502374249,57.60899897422035,55.48800366967805,52.2638515254511,51.45952890307635,50.65540617176404,49.85128202697285,49.04715646870188 -Commercial DW - Class 10/Conservative,316.9621089361943,219.65142036631795,199.2739835475659,178.81253562906525,160.72314441488723,144.63945067747008,130.24539642008975,117.28801529407225,106.77791556822217,104.80179273209825,102.8256729575606,100.8495563902406,98.87344318515414,96.89733350747102,94.9212275333599,92.94512545091825,90.9690274612014,88.99293377935635,87.01684463587918,85.04076027800868,83.06468097127326,81.08860700121625,77.20080053515301,73.46086469601944,68.15938036180528,66.41515014189036,64.67120927971898,62.9272652271106,61.183317984063144 -Midsize DW - Class 10/Advanced,205.024647788706,133.4669954926663,116.99191888772685,100.79121971739458,87.00117426465206,75.13204176575601,64.8086055074841,55.74740122662299,51.04252272505372,48.98358011965739,48.30284368003178,47.621174432719776,46.938539149290406,46.2549030044387,45.57022947891826,44.88448025530826,44.19761510599281,43.509591772662354,42.82036583658216,42.47134513674274,42.122301061868285,41.7732326577952,40.64437441698733,39.54592251608449,37.75268263543572,37.43927297572899,36.96241785474912,36.62428614553515,36.28615389716983 -Midsize DW - Class 10/Moderate,224.36454308097782,150.1660318322456,131.76049880945496,115.71012184594369,102.04541381817198,90.28412523625141,80.05445038022542,71.07550035830836,65.14539986323068,64.26604336025068,63.38668737118334,62.50733192047433,61.62797703414418,60.74862273991815,59.869269067367675,58.98991604806628,58.1105637157629,57.23121210657166,56.35186125918332,55.47251121509916,54.59316201889001,53.71381371848686,51.70175892501338,49.75822972942354,46.85253678592199,46.072989869877794,46.02002787170271,45.96706587354163,45.914103875394744 -Midsize DW - Class 10/Conservative,227.7408298862388,154.01837731756902,137.24359322430465,122.54091845131025,110.02119205667785,99.24536096427882,89.87277414178395,81.6460776703337,74.78309583226331,73.73846610369861,72.69383699182912,71.64920852598956,70.60458073740469,69.55995365934474,68.51532732729547,67.47070177914509,66.42607705539231,65.38145319937412,64.3368302575194,63.2922082796297,62.247587319190025,61.20296743371753,58.79909975656065,56.47746279686413,53.001229339673564,52.076371115431826,52.02341479263301,51.970458469850996,51.91750214708603 -Large DW - Class 10/Advanced,129.87585043674093,89.81919357071492,75.84687483974172,63.334992638561694,58.4675131075385,54.1594214165543,50.31952024208983,46.87541271958138,43.76912436150777,42.97647341087941,42.65160068350859,42.32672714264258,42.00185274896219,41.676977460573,41.35210123279083,41.02722401790533,40.70234576491995,40.37746641926359,40.05258592247211,39.72770421183484,39.40282122000138,39.077936874545195,38.008002539013596,36.966777029040585,35.26100661082148,34.969561093250086,34.67823388358134,34.38690621368651,34.288706099410156 -Large DW - Class 10/Moderate,142.22536068963913,103.11721270414941,89.36045534364077,76.96555259946815,70.97053471160699,65.66448345624796,60.93507587005863,56.69314444457294,52.867305158623026,51.83634321316409,51.422848522405154,51.00935275783253,50.595855867544955,50.18235779624173,49.76885848493979,49.35535787066145,48.941855886091275,48.528352459195396,48.11484751280116,47.701340964130495,47.28783272428084,46.874322697649205,45.47734668411802,44.11826632032417,41.88198667764547,41.51261590382175,41.14340129642953,40.774186081538886,40.659899240064625 -Large DW - Class 10/Conservative,144.3812921405688,105.6368373820633,96.79616130449197,88.6673114442696,81.51687368784836,75.18819002704622,69.54728953690855,64.4878196214962,59.92463730147826,59.14573580004897,58.659127989494806,58.17251889036424,57.68590844037572,57.19929657316843,56.712683217962685,56.22606829918525,55.7394517360576,55.25283344213913,54.76621332482264,54.27959128477441,53.7929672153114,53.306341001710024,51.63955560382917,50.01824498563312,47.34429523277526,46.910636122543366,46.47716441202928,46.04369197251709,45.916133581104546 +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 6362b57..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,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,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,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,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,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,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,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,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,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,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,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905.0,1870,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,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,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,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,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,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,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 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 efec001..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Moderate,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Conservative,0.1244184436170547,0.1290371974900631,0.1293834442760101,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 +10 year CRF/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,17.597711145540234,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,17.597711145540234,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,17.597711145540234,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Moderate,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Conservative,0.8307885411516571,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PFF/Advanced,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 -PFF/Moderate,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 -PFF/Conservative,1.0586520731316502,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.6997264652401758,0.698157844822776,0.6949697468691801,0.6949695142229947,0.6949695600918945,0.6949696059607803,0.694969651829652 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509091,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157684,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940958,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505136,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509091,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157684,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940958,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505136,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 +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,0.934257802665674,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416935,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 +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/df_just_wacc.csv b/tests/data/Distributed_Wind/Market/df_just_wacc.csv index 29a1b8d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07036836850251271,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Moderate,0.07036836850251271,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Conservative,0.07036836850251271,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Real - Advanced,0.0418328507785406,0.04925618533270337,0.04980735143835768,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Moderate,0.0418328507785406,0.04925618533270337,0.04980735143835768,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Conservative,0.0418328507785406,0.04925618533270337,0.04980735143835768,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 +WACC 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 fb7cc35..f96e24b 100644 --- a/tests/data/Distributed_Wind/Market/df_wacc.csv +++ b/tests/data/Distributed_Wind/Market/df_wacc.csv @@ -13,13 +13,13 @@ Rate of Return on Equity Nominal - Conservative,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,0.617094245855456,0.498345731224247,0.498354116924678,0.498367364341206,0.498382090762538,0.498398558517212,0.498417095870473,0.498438119129976,0.498448119598514,0.498452591053835,0.498457202098169,0.498461959371653,0.498466869942367,0.498471941341369,0.498477181601237,0.498482599298521,0.498488203600587,0.498494004317378,0.498500011958722,0.498506237797887,0.498512693942172,0.498519393411501,0.552715488177001,0.606911855406119,0.71529764937606,0.715305473891231,0.715303931198072,0.715302388504913,0.715300845811753 -Debt Fraction - Moderate,0.617094245855456,0.498345731224247,0.498354116924678,0.498367364341206,0.498382090762538,0.498398558517212,0.498417095870473,0.498438119129976,0.498448119598514,0.498452591053835,0.498457202098169,0.498461959371653,0.498466869942367,0.498471941341369,0.498477181601237,0.498482599298521,0.498488203600587,0.498494004317378,0.498500011958722,0.498506237797887,0.498512693942172,0.498519393411501,0.552715488177001,0.606911855406119,0.71529764937606,0.715305473891231,0.715303931198072,0.715302388504913,0.715300845811753 -Debt Fraction - Conservative,0.617094245855456,0.498345731224247,0.498354116924678,0.498367364341206,0.498382090762538,0.498398558517212,0.498417095870473,0.498438119129976,0.498448119598514,0.498452591053835,0.498457202098169,0.498461959371653,0.498466869942367,0.498471941341369,0.498477181601237,0.498482599298521,0.498488203600587,0.498494004317378,0.498500011958722,0.498506237797887,0.498512693942172,0.498519393411501,0.552715488177001,0.606911855406119,0.71529764937606,0.715305473891231,0.715303931198072,0.715302388504913,0.715300845811753 +Debt Fraction - 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,0.07036836850251271,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Moderate,0.07036836850251271,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Conservative,0.07036836850251271,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Real - Advanced,0.0418328507785406,0.04925618533270337,0.04980735143835768,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Moderate,0.0418328507785406,0.04925618533270337,0.04980735143835768,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Conservative,0.0418328507785406,0.04925618533270337,0.04980735143835768,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 +WACC 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 ccbab1a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 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 389dd3d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +Residential DW - Class 1/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_lcoe.csv b/tests/data/Distributed_Wind/R&D/20/df_lcoe.csv index fd7492f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 6362b57..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,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,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,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,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,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,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,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,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,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,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,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905.0,1870,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,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,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,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,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,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,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 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 7496bd3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 +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_capex.csv b/tests/data/Distributed_Wind/R&D/30/df_capex.csv index ccbab1a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 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 389dd3d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +Residential DW - Class 1/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_lcoe.csv b/tests/data/Distributed_Wind/R&D/30/df_lcoe.csv index 25a5683..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 6362b57..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,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,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,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,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,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,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,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,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,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,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,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905.0,1870,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,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,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,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,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,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,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 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 7496bd3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 +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_capex.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_capex.csv index ccbab1a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 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 389dd3d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +Residential DW - Class 1/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_lcoe.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_lcoe.csv index 25a5683..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 6362b57..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,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,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,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,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,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,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,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,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,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,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,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905.0,1870,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,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,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,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,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,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,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,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,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,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,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,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,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860.0,2781,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,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,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,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,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,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,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 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 7496bd3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 -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 -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 -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 -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 +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,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -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 +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/df_just_wacc.csv b/tests/data/Distributed_Wind/R&D/df_just_wacc.csv index 19b9fd3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 8a1a6fa..90c3342 100644 --- a/tests/data/Distributed_Wind/R&D/df_wacc.csv +++ b/tests/data/Distributed_Wind/R&D/df_wacc.csv @@ -13,13 +13,13 @@ Rate of Return on Equity Nominal - Conservative,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,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283 -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 -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 +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,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -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 -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 -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 -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 -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 +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/Geothermal/Market/20/df_lcoe.csv b/tests/data/Geothermal/Market/20/df_lcoe.csv index a05e2c1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,72.2812724041392,67.35714767176101,66.08029220039866,64.64691495035221,63.276178767775214,61.969093300793304,60.7201776022952,59.52459507660385,58.37805898460232,57.27675437462177,56.217273164572475,55.19655983248773,54.211865724088305,53.26071040186291,53.070129278077715,52.88050106448369,52.69182099654916,52.50408433356572,52.31728635852802,52.13142237801597,51.94648772207685,51.762477744107464,50.559367538075676,49.38178130103393,47.263744653021696,47.102611585710086,46.94228418824764,46.78275843230422,46.62403030969133 -Geothermal - Hydro / Flash/Moderate,72.2812724041392,68.00029909657871,67.35718098577581,66.53771260084835,65.76257743960005,65.03260808908682,64.3423673218776,63.68732374965216,63.06366334809904,62.46814726745573,61.898002982648876,61.35083986156745,60.82458288833983,60.31742007400582,60.092499946177576,59.86870442484389,59.646027886997004,59.424464737744906,59.204009410169526,58.984656365187625,58.766400091411704,58.549235105010936,57.132104458625136,55.745056830951356,53.25070338320521,53.06053728464003,52.871322022346654,52.683052842168195,52.49572501371858 -Geothermal - Hydro / Flash/Conservative,72.2812724041392,68.6903700409197,68.67427855928659,68.42074045964613,68.16092448053647,67.90241536840693,67.64520547539799,67.38928742358448,67.13465404235224,66.88129832527227,66.62921339954923,66.37839250384764,66.12882897184784,65.88051621982017,65.63344129683907,65.38760175530967,65.1429914183536,64.89960413997764,64.65743380491799,64.41647432848741,64.1767196564225,63.93816376473087,62.3838729030271,60.86259313708348,58.127223357814614,57.918325767229504,57.71047267134487,57.50365884771574,57.29787910000943 -Geothermal - Hydro / Binary/Advanced,117.78087193907717,99.69436995629079,96.95639034795093,94.07492940179955,91.35998766585237,88.80124387280817,86.38106897300489,84.08451629038,81.89881766517932,79.81299072763116,77.81752943998983,75.90415780752814,74.06563205810365,72.29558039927723,72.02939227050422,71.76453509000604,71.50100220307357,71.23878698827204,70.97788285727329,70.71828325469106,70.45998165791649,70.20297157695336,68.53003599634678,66.89264215425428,63.948737748583234,63.72368027581831,63.49974809794855,63.276935588531316,63.05523714925624 -Geothermal - Hydro / Binary/Moderate,117.78087193907717,100.9427327903521,99.42516244169755,97.71406197631086,96.12163428946953,94.63783949404157,93.246291205051,91.9339769200168,90.69040060187734,89.50697977217301,88.37661187538004,87.29335613629138,86.25219601091773,85.24885901427096,84.92385714149319,84.60048028812317,84.27872032910639,83.9585691800145,83.64001879684075,83.3230611757986,83.00768835312111,82.69389240485968,80.65568706388503,78.66081324417082,75.0748649886646,74.80008152053571,74.52667197966014,74.25462949644353,73.9839472356396 -Geothermal - Hydro / Binary/Conservative,117.78087193907717,102.61372365033539,102.58766159947714,102.20711451976405,101.81720535090915,101.42925735733404,101.04325907006097,100.6591994234782,100.2770676618181,99.89685327475154,99.51854595176103,99.14213554902439,98.76761206485567,98.39496562114651,98.02417683748223,97.65524200988627,97.28815186862963,96.92289719033325,96.55946879773406,96.19785755945578,95.8380543897796,95.4800502484149,93.15884577885872,90.88701747353502,86.80386585177726,86.4903703520624,86.17844234183735,85.86807398370534,85.5592574794567 -Geothermal - NF EGS / Flash/Advanced,102.25289450634435,84.62347585756602,79.50862678808292,74.9205111250922,70.9444987767738,67.45077399598163,64.34028785097826,61.54012202637217,58.995280660261464,56.66342036695732,54.511353388458396,52.51266062646533,50.646021658650284,48.8940208417037,48.725589529930915,48.55800037828679,48.39124917598574,48.225331733296606,48.06024388143648,47.895981472466524,47.73254037918785,47.569916495037354,46.503808051168065,45.46029800352438,43.582977576732624,43.44057178796052,43.2988780316556,43.15789274767042,43.01761239365828 -Geothermal - NF EGS / Flash/Moderate,102.25289450634435,89.01661766546708,87.39164784945586,85.6074735484728,83.94319230130004,82.39007903759656,80.93327824202777,79.56065045910745,78.26215731188297,77.02940981175608,75.8553308359748,74.73389900247639,73.65995160257158,72.62903106251044,72.35955736305095,72.09143104036802,71.82464535761277,71.55919361162137,71.29506913274531,71.03226528468454,70.770775464321,70.51059310155183,68.82033355081336,67.16600633565221,64.19217300315374,63.96433764542645,63.737641472658886,63.51207878896081,63.2876439269215 -Geothermal - NF EGS / Flash/Conservative,102.25289450634435,90.78384674981989,90.76037748135798,90.41982319593491,90.0708953539616,89.72372255398061,89.37829453309133,89.03460138923134,88.69263349751876,88.35238145264049,88.01383602803747,87.67698814628174,87.34182885710742,87.00834932080954,86.67653219817407,86.34637417216936,86.01786694735895,85.69100226978452,85.36577192675679,85.0421677466504,84.72018159869859,84.39980539278807,82.32343870290087,80.29124595046689,76.63892598008695,76.35838034752054,76.0792374539906,75.80149028584795,75.52513186451169 -Geothermal - NF EGS / Binary/Advanced,169.3371993318056,129.3032727650251,120.47660125450422,112.68490673967283,105.98242080891924,100.12087640097548,94.91747986921166,90.24025379114906,85.99127841810152,82.09621115616076,78.49748610754409,75.14976062788826,72.01678263151422,69.06918377753834,68.81558221596335,68.56324866929175,68.31217679747904,68.06236029218167,67.81379287659725,67.56646830530772,67.32038036412246,67.07552286992146,65.48064337639465,63.91964020454567,61.11291759263336,60.89850184274723,60.68515817861343,60.47288123983284,60.26166569280831 -Geothermal - NF EGS / Binary/Moderate,169.3371993318056,135.65915811260933,131.7867552884262,127.92642376251337,124.44054109547113,121.26824807975979,118.3534506854833,115.65350407370578,113.13528577325735,110.77259386073669,108.54437011297283,106.4334545119291,104.4256921625115,102.50928000543175,102.11784010723277,101.72835742207913,101.3408221639629,100.95522459580755,100.57155502922106,100.18980382425379,99.80996138915654,99.43201818013834,96.98590066150946,94.59184615631965,90.28969789546319,89.95874224682483,89.62944138980677,89.30178705050756,88.97577099639516 -Geothermal - NF EGS / Binary/Conservative,169.3371993318056,140.09904685241452,140.05988795352732,139.5240018626306,138.97501019065274,138.42877977820814,137.8852944876281,137.34453874695825,136.80649741886842,136.2711557103749,135.7384991088829,135.2085133357657,134.68118431193807,134.15649813184012,133.63442757894984,133.1149673983645,132.5981045383054,132.08382601225426,131.57211889862444,131.06297034043777,130.5563675450018,130.05229778358714,126.7986450769222,123.61430278141033,117.89336670964414,117.45196512900904,117.01277057556219,116.57577201424911,116.14095846519079 -Geothermal - Deep EGS / Flash/Advanced,118.25032534078716,89.66714986962359,81.09856226326215,74.29564029034195,68.84060736348198,64.32383268275392,60.48659262381613,57.159516188250514,54.226604645294614,51.605469627472885,49.23581537420001,47.072392775264845,45.08051169221379,43.23308349912774,43.084671506948716,42.93700157733889,42.79006999999636,42.64387308317121,42.49840715357187,42.35366855627343,42.20965365462576,42.06635883016179,41.1237413940837,40.20108299832842,38.540683337429236,38.41520353228892,38.29035112874867,38.1661229898114,38.04251599416496 -Geothermal - Deep EGS / Flash/Moderate,118.25032534078716,96.1914953647873,91.99469611600473,88.28555206626051,85.14634094873719,82.43103217618504,80.03756203008537,77.89595176444426,75.95628320303287,74.18178926145639,72.54466343355122,71.02340341980765,69.60106393096811,68.26407094938806,68.00777216953081,67.7527548912193,67.49901270697814,67.24653924137006,66.99532815083448,66.74537312352888,66.49666787917037,66.24920616887712,64.64021731725627,63.065423814016064,60.23434826293458,60.017652068678494,59.802039362940256,59.58750472830922,59.374042774461806 -Geothermal - Deep EGS / Flash/Conservative,118.25032534078716,101.6068890115079,101.57865394599398,101.18102559564959,100.7736468015329,100.368317022058,99.9650242787286,99.56375701357933,99.16450399170354,98.76725423412766,98.37199697025628,97.97872160335655,97.58741768496088,97.19807489552366,96.81067301530952,96.42520815818379,96.04167063908899,95.66005082139414,95.28033911665055,94.90252598435231,94.52660193169663,94.15255751334428,91.73331115169486,89.36556704639248,85.1109544691418,84.78341289884905,84.45750904991623,84.13323473379357,83.8105818028743 -Geothermal - Deep EGS / Binary/Advanced,249.07107551430528,168.91256437754703,150.03647710536154,135.57341167354707,124.20364707948542,114.90795637084699,107.07391428674894,100.31403508557068,94.36997430785357,89.06219073354383,84.26162906618185,79.87289259746156,75.82378245093535,72.05854420693419,71.78884180173347,71.5204879164276,71.25347580845039,70.98779876894926,70.72345012261538,70.46042322751666,70.19871147493116,69.9383082891802,68.24410926602032,66.58590930684547,63.604724854986664,63.37669612418028,63.149807544794,62.92405341610364,62.69942806588853 -Geothermal - Deep EGS / Binary/Moderate,249.07107551430528,181.09127098099236,170.20598632923407,161.31502378336884,154.0751360623408,147.97119938027143,142.68487612507707,138.01245468801523,133.81626527150556,129.9992255923961,126.49049686929285,123.2369202694185,120.19765854553035,117.3407098998206,116.87774725428693,116.41709943897048,115.95875487979208,115.50270206054445,115.04892952260039,114.59742586462639,114.14817974229636,113.70117986800533,110.81386772700267,107.98804818991432,102.91091009696568,102.51948321977152,102.1300134937307,101.74249113315844,101.35690640129833 -Geothermal - Deep EGS / Binary/Conservative,249.07107551430528,196.60394252548005,196.54338890424512,195.75128464901644,194.93989365990092,194.1325836388887,193.32933074662083,192.53011197742643,191.7349049662164,190.94368785549548,190.15643920114613,189.3731379040445,188.59376315934492,187.81829441815356,187.04669153264817,186.2789466930959,185.5150406094004,184.7549540879186,183.9986680309739,183.24616343637902,182.49742139695917,181.7524231000743,176.95950732870963,172.26880042101237,163.84403895436915,163.19166216263076,162.54254728596422,161.89667801492567,161.25403812161875 +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_tc.csv b/tests/data/Geothermal/Market/20/df_tc.csv index ec935e2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Moderate,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Conservative,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 +10 year CRF/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,19.887036668644377,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,19.887036668644377,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,19.887036668644377,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Moderate,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Conservative,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PFF/Advanced,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 -PFF/Moderate,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 -PFF/Conservative,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 +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_lcoe.csv b/tests/data/Geothermal/Market/30/df_lcoe.csv index 56aa312..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,61.24762012561285,58.01062659824446,57.01001090956782,55.817168486092186,54.67383540638548,53.582816840415155,52.539607803779646,51.540232965041234,50.581168961894015,49.65928022379521,48.77176560750578,47.9161137542437,47.09006553088265,46.29158225974913,46.1349465601576,45.97909404395375,45.82402079524121,45.66972291770381,45.51619653450643,45.363437788198354,45.211442840616456,45.060207872788105,43.820676668746316,42.61147360413471,40.41196123441083,40.28415360143291,40.15698501138057,40.03045226905929,39.904552195250595 -Geothermal - Hydro / Flash/Moderate,61.24762012561285,58.53987835838944,58.06237414378798,57.37562123214297,56.723281919906775,56.10806483902877,55.52550099381927,54.97186593798555,54.44402485415538,53.9393156800507,53.45545963924509,52.99049184294637,52.54270681452703,52.11061526449285,51.92575687663328,51.74182278697489,51.558808374053065,51.376709039511326,51.195520207984366,51.01523732698401,50.835855866784904,50.65737132030994,49.19744389037882,47.773257602403554,45.183060324452356,45.032224265020204,44.88214239198177,44.73281093443084,44.5842261403158 -Geothermal - Hydro / Flash/Conservative,61.24762012561285,59.12150818026126,59.175342372007805,58.96902002778221,58.75547122802942,58.542998498371496,58.33159526785527,58.12125524611554,57.91197235645685,57.70374068978261,57.496554471968416,57.2904080401929,57.08529582539493,56.88121233902661,56.67814527687185,56.47609355733918,56.275052103746305,56.07501586479528,55.875979814443944,55.67793895178073,55.48088830089901,55.28482291077133,53.68368409381917,52.121761549694135,49.28138228621942,49.115688781782886,48.95082375198675,48.78678305448786,48.62356256765491 -Geothermal - Hydro / Binary/Advanced,99.40734067075826,85.86243998651295,83.63974810562574,81.2049852822912,78.90418195268798,76.73175552261898,74.67321667702466,72.71628078987717,70.8504537835307,69.0667093346053,67.35723452293185,65.71522740198924,64.1347344074879,62.61051865209462,62.39174274827281,62.17406073213065,61.95746713426417,61.74195651261739,61.52752345234391,61.31416256567192,61.101868491768926,60.89063589660619,59.16733604926945,57.48625640022167,54.4293995160666,54.25088831471393,54.07326967731299,53.89653914107759,53.72069226553553 -Geothermal - Hydro / Binary/Moderate,99.40734067075826,86.90200014344664,85.69882208077973,84.24110873832772,82.87794191685792,81.60405966553007,80.4059940787523,79.27305024317194,78.19660152409949,77.16959403553858,76.18619023494925,75.24150744210414,74.3314225979041,73.45242418129436,73.1853101902992,72.91953177999979,72.65508227253802,72.39195502344623,72.13014342147828,71.86964088844466,71.61044087904749,71.35253688071472,69.2531346180797,67.20519946992157,63.48183618649625,63.263883314475144,63.047020217271076,62.83124144605412,62.61654157923863 -Geothermal - Hydro / Binary/Conservative,99.40734067075826,88.32794296845327,88.40663926139773,88.09694400578637,87.77646871052471,87.45760822614878,87.14035270038303,86.8246927001864,86.5106191118166,86.19812307202665,85.88719591933898,85.57782915869646,85.27001443526228,84.96374351463515,84.65899799074982,84.3557762074768,84.0540705461679,83.75387342626958,83.45517730513009,83.15797467781148,82.86225807690109,82.56802007232287,80.17727783177556,77.84517595697874,73.60571975682558,73.35706127737008,73.1096461029613,72.8634680171274,72.61852083447909 -Geothermal - NF EGS / Flash/Advanced,86.22450552473569,72.87639180048653,68.68185288908192,64.84004967527815,61.49895746424484,58.55424286908729,55.92450043665716,53.549800730465684,51.38494426904565,49.39513027873086,47.553082732147324,45.83708856676706,44.22962517283002,42.71637916363495,42.57794804222198,42.44020908023386,42.303158816889514,42.166793808712384,42.03111062944279,41.89610586995262,41.761776138159604,41.62811805894164,40.52963024124329,39.45799859941327,37.50835159016971,37.39539805956952,37.28300930033948,37.17118248863842,37.059914814744474 -Geothermal - NF EGS / Flash/Moderate,86.22450552473569,76.52952161440817,75.25616175550766,73.76701154641071,72.37375708208835,71.0718704845077,69.84914203300553,68.69559435349944,67.602976955946,66.56439498494473,65.57403180709098,64.6269385001539,63.71887188267063,62.846168320380464,62.62469207125568,62.404323212230246,62.18505620639101,61.966885544510426,61.749805744906375,61.53381135330548,61.31889694270628,61.10505711324185,59.36403669771143,57.66569543891298,54.57789207987971,54.39717752937962,54.21736656025177,54.038454654625674,53.86043731722037 -Geothermal - NF EGS / Flash/Conservative,86.22450552473569,78.00526031065866,78.07552500129879,77.79837525453372,77.51158346200552,77.22623675128901,76.94232630630673,76.65984368601065,76.37878073498771,76.09912952191372,75.8208822959668,75.54403145520692,75.26856952313933,74.99448913101648,74.72177381185756,74.45042208107641,74.18042712078088,73.91178214716957,73.64448041035921,73.37851519421642,73.11387981618908,72.85056762713735,70.71203067517088,68.62595447674761,64.83385661641503,64.61133332902504,64.38992266954249,64.16961907487624,63.95041700975081 -Geothermal - NF EGS / Binary/Advanced,142.04261390512116,111.06577817567215,103.78474620417887,97.22981266875928,91.56643021709309,86.59419163625425,82.1628643023662,78.16397994856939,74.51706130143278,71.16100844939945,68.04850974583765,65.14229946894093,62.41258315279279,59.83522387270316,59.62679266914853,59.419403629199664,59.21305154207053,59.00773122302997,58.803437513269785,58.60016527977618,58.397909415200836,58.1966648377318,56.55373160897122,54.951041808186446,52.036588935567906,51.86651853666282,51.697298497139826,51.52892456523323,51.36139251043623 -Geothermal - NF EGS / Binary/Moderate,142.04261390512116,116.36180395379598,113.23977065959427,109.99629449167392,107.05652970972304,104.37449745550201,101.90409520669952,99.61027405898865,97.4658113481967,95.4491722665645,93.54304950755504,91.73333961866695,90.00840899536749,88.35855695776205,88.03683862352507,87.71672889545378,87.39821973057866,87.08130312614641,86.76597111941655,86.45221578746285,86.14002924697444,85.82940365405639,83.31017099239331,80.8527630377467,76.38609939769802,76.12359189047946,75.86239693490823,75.60250796828572,75.34391846072691 -Geothermal - NF EGS / Binary/Conservative,142.04261390512116,120.08039166905752,120.18850062698151,119.75236678833635,119.30113809299762,118.85218297065427,118.40548756069305,117.96103859040349,117.51882323489865,117.07882902067244,116.64104375729909,116.2054554878825,115.77205245232982,115.34082305961714,114.911741470029,114.4848053092845,114.06000385032787,113.63732641974052,113.21676239746958,112.79830121656333,112.38193236290566,111.96764537495035,108.61707183765603,105.34879091050854,99.40943203674357,99.05932102964763,98.71096059793018,98.36434198880028,98.01945649323105 -Geothermal - Deep EGS / Flash/Advanced,98.94132838885378,76.83878172527953,69.80343268486205,64.13144391922268,59.56477992635722,55.769239210175066,52.5321853695269,49.714417975392735,47.22060150430645,44.98302368183769,42.95212941863108,41.09072997105529,39.370314666038375,37.768620262768366,37.64664270025981,37.525275028353384,37.404514197607796,37.28435717382945,37.1648009379953,37.045842486177605,36.92747882946847,36.8097069939043,35.838340513432804,34.8906984268922,33.16620357140484,33.066675390617604,32.96764485345048,32.86910947169686,32.77106676959118 -Geothermal - Deep EGS / Flash/Moderate,98.94132838885378,82.23970131129894,78.85199486225372,75.76998402464335,73.15352158157027,70.88545231754368,68.88189307298478,67.08533035784053,65.45473786476077,63.95989777956898,62.5779567245383,61.2912425660257,60.0858284455726,58.95055825622152,58.73991026300826,58.53031551793813,58.32176875480489,58.11426473373434,57.90779824105094,57.70236408914787,57.497957116356815,57.29457218681738,55.637211627449666,54.02046916699199,51.08084075017431,50.90896156011636,50.73794177396967,50.56777709474834,50.398463246951444 -Geothermal - Deep EGS / Flash/Conservative,98.94132838885378,86.72009946095754,86.8012217869042,86.47761685884903,86.14278294314117,85.80963615665962,85.47816621034782,85.14836325219649,84.82021776308741,84.49372048508391,84.16886237064627,83.84563454578921,83.52402828277442,83.20403497948953,82.88563543621288,82.56882790528931,82.25360442671905,81.93995708030354,81.6278779854444,81.31735930094675,81.00839322482237,80.70097199409241,78.20947555817695,75.77913544305247,71.3618900682789,71.10209054823447,70.84359004003996,70.58638204869625,70.33046011167947 -Geothermal - Deep EGS / Binary/Advanced,207.0491116678751,144.18743559972208,128.63832462938447,116.54677616074186,106.99284589321506,99.14352691648477,92.49548752574267,86.73026622530881,81.63553839259286,77.06374513782852,72.90882025557299,69.09236040360246,65.55502775878736,62.25099964486795,62.029335415197465,61.808779515090244,61.58932640293398,61.37097056482541,61.153706514430105,60.937528792845626,60.72243196846455,60.50841063683702,58.76323813053287,57.06082783567309,53.96529290366483,53.78442496206874,53.60446136837322,53.425397600873396,53.247229160472976 -Geothermal - Deep EGS / Binary/Moderate,207.0491116678751,154.27194567509895,145.3949773958996,137.9740819988152,131.90474822135704,126.76901732195225,122.30525780631014,118.34604554653377,114.77823404308604,111.5220343743365,108.51922631973314,105.72612025213895,103.1091532709819,100.64202405791173,100.26152232043452,99.8829231098126,99.5062169134885,99.13139426646927,98.75844575108584,98.38736199675806,98.0181336797596,97.6507515229821,94.67735421098038,91.77697048018094,86.50590884201192,86.1954367724588,85.88651708094079,85.57914200564242,85.2733038235575 -Geothermal - Deep EGS / Binary/Conservative,207.0491116678751,167.12109494608998,167.277946242431,166.63326476852848,165.96636430303178,165.30282401517877,164.64262343182588,163.98574294614383,163.33216361127023,162.6818669982406,162.0348350953746,161.39105023528214,160.75049504076,160.1131523839353,159.4789841572114,158.84798680533262,158.22014447406758,157.59544138845868,156.9738618524214,156.35539024835282,155.7400110367394,155.12770875576416,150.19262163623884,145.37886346115897,136.63307843205402,136.1156261304998,135.60076112327286,135.08847047404012,134.57874131115065 +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_tc.csv b/tests/data/Geothermal/Market/30/df_tc.csv index b8383b1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Moderate,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Conservative,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 +10 year CRF/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,16.03197245529372,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,16.03197245529372,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,16.03197245529372,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Moderate,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Conservative,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PFF/Advanced,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 -PFF/Moderate,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 -PFF/Conservative,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 +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_lcoe.csv b/tests/data/Geothermal/Market/TechLife/df_lcoe.csv index 56aa312..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,61.24762012561285,58.01062659824446,57.01001090956782,55.817168486092186,54.67383540638548,53.582816840415155,52.539607803779646,51.540232965041234,50.581168961894015,49.65928022379521,48.77176560750578,47.9161137542437,47.09006553088265,46.29158225974913,46.1349465601576,45.97909404395375,45.82402079524121,45.66972291770381,45.51619653450643,45.363437788198354,45.211442840616456,45.060207872788105,43.820676668746316,42.61147360413471,40.41196123441083,40.28415360143291,40.15698501138057,40.03045226905929,39.904552195250595 -Geothermal - Hydro / Flash/Moderate,61.24762012561285,58.53987835838944,58.06237414378798,57.37562123214297,56.723281919906775,56.10806483902877,55.52550099381927,54.97186593798555,54.44402485415538,53.9393156800507,53.45545963924509,52.99049184294637,52.54270681452703,52.11061526449285,51.92575687663328,51.74182278697489,51.558808374053065,51.376709039511326,51.195520207984366,51.01523732698401,50.835855866784904,50.65737132030994,49.19744389037882,47.773257602403554,45.183060324452356,45.032224265020204,44.88214239198177,44.73281093443084,44.5842261403158 -Geothermal - Hydro / Flash/Conservative,61.24762012561285,59.12150818026126,59.175342372007805,58.96902002778221,58.75547122802942,58.542998498371496,58.33159526785527,58.12125524611554,57.91197235645685,57.70374068978261,57.496554471968416,57.2904080401929,57.08529582539493,56.88121233902661,56.67814527687185,56.47609355733918,56.275052103746305,56.07501586479528,55.875979814443944,55.67793895178073,55.48088830089901,55.28482291077133,53.68368409381917,52.121761549694135,49.28138228621942,49.115688781782886,48.95082375198675,48.78678305448786,48.62356256765491 -Geothermal - Hydro / Binary/Advanced,99.40734067075826,85.86243998651295,83.63974810562574,81.2049852822912,78.90418195268798,76.73175552261898,74.67321667702466,72.71628078987717,70.8504537835307,69.0667093346053,67.35723452293185,65.71522740198924,64.1347344074879,62.61051865209462,62.39174274827281,62.17406073213065,61.95746713426417,61.74195651261739,61.52752345234391,61.31416256567192,61.101868491768926,60.89063589660619,59.16733604926945,57.48625640022167,54.4293995160666,54.25088831471393,54.07326967731299,53.89653914107759,53.72069226553553 -Geothermal - Hydro / Binary/Moderate,99.40734067075826,86.90200014344664,85.69882208077973,84.24110873832772,82.87794191685792,81.60405966553007,80.4059940787523,79.27305024317194,78.19660152409949,77.16959403553858,76.18619023494925,75.24150744210414,74.3314225979041,73.45242418129436,73.1853101902992,72.91953177999979,72.65508227253802,72.39195502344623,72.13014342147828,71.86964088844466,71.61044087904749,71.35253688071472,69.2531346180797,67.20519946992157,63.48183618649625,63.263883314475144,63.047020217271076,62.83124144605412,62.61654157923863 -Geothermal - Hydro / Binary/Conservative,99.40734067075826,88.32794296845327,88.40663926139773,88.09694400578637,87.77646871052471,87.45760822614878,87.14035270038303,86.8246927001864,86.5106191118166,86.19812307202665,85.88719591933898,85.57782915869646,85.27001443526228,84.96374351463515,84.65899799074982,84.3557762074768,84.0540705461679,83.75387342626958,83.45517730513009,83.15797467781148,82.86225807690109,82.56802007232287,80.17727783177556,77.84517595697874,73.60571975682558,73.35706127737008,73.1096461029613,72.8634680171274,72.61852083447909 -Geothermal - NF EGS / Flash/Advanced,86.22450552473569,72.87639180048653,68.68185288908192,64.84004967527815,61.49895746424484,58.55424286908729,55.92450043665716,53.549800730465684,51.38494426904565,49.39513027873086,47.553082732147324,45.83708856676706,44.22962517283002,42.71637916363495,42.57794804222198,42.44020908023386,42.303158816889514,42.166793808712384,42.03111062944279,41.89610586995262,41.761776138159604,41.62811805894164,40.52963024124329,39.45799859941327,37.50835159016971,37.39539805956952,37.28300930033948,37.17118248863842,37.059914814744474 -Geothermal - NF EGS / Flash/Moderate,86.22450552473569,76.52952161440817,75.25616175550766,73.76701154641071,72.37375708208835,71.0718704845077,69.84914203300553,68.69559435349944,67.602976955946,66.56439498494473,65.57403180709098,64.6269385001539,63.71887188267063,62.846168320380464,62.62469207125568,62.404323212230246,62.18505620639101,61.966885544510426,61.749805744906375,61.53381135330548,61.31889694270628,61.10505711324185,59.36403669771143,57.66569543891298,54.57789207987971,54.39717752937962,54.21736656025177,54.038454654625674,53.86043731722037 -Geothermal - NF EGS / Flash/Conservative,86.22450552473569,78.00526031065866,78.07552500129879,77.79837525453372,77.51158346200552,77.22623675128901,76.94232630630673,76.65984368601065,76.37878073498771,76.09912952191372,75.8208822959668,75.54403145520692,75.26856952313933,74.99448913101648,74.72177381185756,74.45042208107641,74.18042712078088,73.91178214716957,73.64448041035921,73.37851519421642,73.11387981618908,72.85056762713735,70.71203067517088,68.62595447674761,64.83385661641503,64.61133332902504,64.38992266954249,64.16961907487624,63.95041700975081 -Geothermal - NF EGS / Binary/Advanced,142.04261390512116,111.06577817567215,103.78474620417887,97.22981266875928,91.56643021709309,86.59419163625425,82.1628643023662,78.16397994856939,74.51706130143278,71.16100844939945,68.04850974583765,65.14229946894093,62.41258315279279,59.83522387270316,59.62679266914853,59.419403629199664,59.21305154207053,59.00773122302997,58.803437513269785,58.60016527977618,58.397909415200836,58.1966648377318,56.55373160897122,54.951041808186446,52.036588935567906,51.86651853666282,51.697298497139826,51.52892456523323,51.36139251043623 -Geothermal - NF EGS / Binary/Moderate,142.04261390512116,116.36180395379598,113.23977065959427,109.99629449167392,107.05652970972304,104.37449745550201,101.90409520669952,99.61027405898865,97.4658113481967,95.4491722665645,93.54304950755504,91.73333961866695,90.00840899536749,88.35855695776205,88.03683862352507,87.71672889545378,87.39821973057866,87.08130312614641,86.76597111941655,86.45221578746285,86.14002924697444,85.82940365405639,83.31017099239331,80.8527630377467,76.38609939769802,76.12359189047946,75.86239693490823,75.60250796828572,75.34391846072691 -Geothermal - NF EGS / Binary/Conservative,142.04261390512116,120.08039166905752,120.18850062698151,119.75236678833635,119.30113809299762,118.85218297065427,118.40548756069305,117.96103859040349,117.51882323489865,117.07882902067244,116.64104375729909,116.2054554878825,115.77205245232982,115.34082305961714,114.911741470029,114.4848053092845,114.06000385032787,113.63732641974052,113.21676239746958,112.79830121656333,112.38193236290566,111.96764537495035,108.61707183765603,105.34879091050854,99.40943203674357,99.05932102964763,98.71096059793018,98.36434198880028,98.01945649323105 -Geothermal - Deep EGS / Flash/Advanced,98.94132838885378,76.83878172527953,69.80343268486205,64.13144391922268,59.56477992635722,55.769239210175066,52.5321853695269,49.714417975392735,47.22060150430645,44.98302368183769,42.95212941863108,41.09072997105529,39.370314666038375,37.768620262768366,37.64664270025981,37.525275028353384,37.404514197607796,37.28435717382945,37.1648009379953,37.045842486177605,36.92747882946847,36.8097069939043,35.838340513432804,34.8906984268922,33.16620357140484,33.066675390617604,32.96764485345048,32.86910947169686,32.77106676959118 -Geothermal - Deep EGS / Flash/Moderate,98.94132838885378,82.23970131129894,78.85199486225372,75.76998402464335,73.15352158157027,70.88545231754368,68.88189307298478,67.08533035784053,65.45473786476077,63.95989777956898,62.5779567245383,61.2912425660257,60.0858284455726,58.95055825622152,58.73991026300826,58.53031551793813,58.32176875480489,58.11426473373434,57.90779824105094,57.70236408914787,57.497957116356815,57.29457218681738,55.637211627449666,54.02046916699199,51.08084075017431,50.90896156011636,50.73794177396967,50.56777709474834,50.398463246951444 -Geothermal - Deep EGS / Flash/Conservative,98.94132838885378,86.72009946095754,86.8012217869042,86.47761685884903,86.14278294314117,85.80963615665962,85.47816621034782,85.14836325219649,84.82021776308741,84.49372048508391,84.16886237064627,83.84563454578921,83.52402828277442,83.20403497948953,82.88563543621288,82.56882790528931,82.25360442671905,81.93995708030354,81.6278779854444,81.31735930094675,81.00839322482237,80.70097199409241,78.20947555817695,75.77913544305247,71.3618900682789,71.10209054823447,70.84359004003996,70.58638204869625,70.33046011167947 -Geothermal - Deep EGS / Binary/Advanced,207.0491116678751,144.18743559972208,128.63832462938447,116.54677616074186,106.99284589321506,99.14352691648477,92.49548752574267,86.73026622530881,81.63553839259286,77.06374513782852,72.90882025557299,69.09236040360246,65.55502775878736,62.25099964486795,62.029335415197465,61.808779515090244,61.58932640293398,61.37097056482541,61.153706514430105,60.937528792845626,60.72243196846455,60.50841063683702,58.76323813053287,57.06082783567309,53.96529290366483,53.78442496206874,53.60446136837322,53.425397600873396,53.247229160472976 -Geothermal - Deep EGS / Binary/Moderate,207.0491116678751,154.27194567509895,145.3949773958996,137.9740819988152,131.90474822135704,126.76901732195225,122.30525780631014,118.34604554653377,114.77823404308604,111.5220343743365,108.51922631973314,105.72612025213895,103.1091532709819,100.64202405791173,100.26152232043452,99.8829231098126,99.5062169134885,99.13139426646927,98.75844575108584,98.38736199675806,98.0181336797596,97.6507515229821,94.67735421098038,91.77697048018094,86.50590884201192,86.1954367724588,85.88651708094079,85.57914200564242,85.2733038235575 -Geothermal - Deep EGS / Binary/Conservative,207.0491116678751,167.12109494608998,167.277946242431,166.63326476852848,165.96636430303178,165.30282401517877,164.64262343182588,163.98574294614383,163.33216361127023,162.6818669982406,162.0348350953746,161.39105023528214,160.75049504076,160.1131523839353,159.4789841572114,158.84798680533262,158.22014447406758,157.59544138845868,156.9738618524214,156.35539024835282,155.7400110367394,155.12770875576416,150.19262163623884,145.37886346115897,136.63307843205402,136.1156261304998,135.60076112327286,135.08847047404012,134.57874131115065 +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_tc.csv b/tests/data/Geothermal/Market/TechLife/df_tc.csv index b8383b1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Moderate,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Conservative,0.1283134649216364,0.1321954305299643,0.1325476796711626,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 +10 year CRF/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,16.03197245529372,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,16.03197245529372,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,16.03197245529372,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Moderate,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Conservative,0.8176889645572868,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PFF/Advanced,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 -PFF/Moderate,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 -PFF/Conservative,1.063192648159109,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7024958295857621,0.7006760607376608,0.6969668590228494,0.6969668247179163,0.6969667902589625,0.6969667556453845,0.6969667208765766 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 +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,0.9286698050555674,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 +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/df_just_wacc.csv b/tests/data/Geothermal/Market/df_just_wacc.csv index 9152d8d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07680899557207467,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Moderate,0.07680899557207467,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Conservative,0.07680899557207467,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Real - Advanced,0.04810177375696445,0.05425710012606766,0.05481124416416083,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Moderate,0.04810177375696445,0.05425710012606766,0.05481124416416083,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Conservative,0.04810177375696445,0.05425710012606766,0.05481124416416083,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 +WACC 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 809ceb3..96392fc 100644 --- a/tests/data/Geothermal/Market/df_wacc.csv +++ b/tests/data/Geothermal/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.572081154605904,0.496412315696094,0.496413088081782,0.496415751909981,0.496418091167757,0.496420155462437,0.496421983190444,0.496423604731202,0.496425044569968,0.496426322755654,0.496427455930183,0.496428458072901,0.496429341050282,0.496430115029322,0.496431036196822,0.496431961525045,0.496432891030542,0.496433824729906,0.496434762639774,0.496435704776832,0.496436651157804,0.496437601799461,0.549429029023633,0.602420460542164,0.70840236867697,0.708403336529947,0.708404308728117,0.70840528528851,0.708406266228202 -Debt Fraction - Moderate,0.572081154605904,0.496412315696094,0.496413088081782,0.496415751909981,0.496418091167757,0.496420155462437,0.496421983190444,0.496423604731202,0.496425044569968,0.496426322755654,0.496427455930183,0.496428458072901,0.496429341050282,0.496430115029322,0.496431036196822,0.496431961525045,0.496432891030542,0.496433824729906,0.496434762639774,0.496435704776832,0.496436651157804,0.496437601799461,0.549429029023633,0.602420460542164,0.70840236867697,0.708403336529947,0.708404308728117,0.70840528528851,0.708406266228202 -Debt Fraction - Conservative,0.572081154605904,0.496412315696094,0.496413088081782,0.496415751909981,0.496418091167757,0.496420155462437,0.496421983190444,0.496423604731202,0.496425044569968,0.496426322755654,0.496427455930183,0.496428458072901,0.496429341050282,0.496430115029322,0.496431036196822,0.496431961525045,0.496432891030542,0.496433824729906,0.496434762639774,0.496435704776832,0.496436651157804,0.496437601799461,0.549429029023633,0.602420460542164,0.70840236867697,0.708403336529947,0.708404308728117,0.70840528528851,0.708406266228202 +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,0.07680899557207467,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Moderate,0.07680899557207467,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Conservative,0.07680899557207467,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Real - Advanced,0.04810177375696445,0.05425710012606766,0.05481124416416083,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Moderate,0.04810177375696445,0.05425710012606766,0.05481124416416083,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Conservative,0.04810177375696445,0.05425710012606766,0.05481124416416083,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 +WACC 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_lcoe.csv b/tests/data/Geothermal/R&D/20/df_lcoe.csv index 3bed649..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,88.35991954741466,86.22048726371422,84.19660252566203,82.27713007454344,80.45239212288699,78.71393139290579,77.05431964227076,75.46700170141379,73.94616748913216,72.48664625936459,71.08381865280364,69.73354311396352,68.43209397902656,67.17610910186438,66.91776446858368,66.66071155846939,66.40494391290564,66.15045510556972,65.89723874227049,65.64528846078774,65.39459793071242,65.14516085328746,64.89697096124964,64.650022018672,64.40430782080725,64.15982219393183,63.916558995190776,63.674512112443445,63.43367546410983 -Geothermal - Hydro / Flash/Moderate,88.35991954741466,87.09351331645298,85.92194207351147,84.8315155397653,83.81124881942681,82.85220090531737,81.9470025119735,81.0895119787845,80.27455986616035,79.49775626633023,78.75534329008704,78.04408064212784,77.36115579880779,76.70411273464973,76.39921936820868,76.09585046859985,75.79399841348904,75.49365561865378,75.19481453779272,74.89746766233597,74.60160752125648,74.3072266808824,74.01431774471018,73.72287335321883,73.43288618368493,73.1443489499987,72.85725440248092,72.5715953277007,72.2873645482944 -Geothermal - Hydro / Flash/Conservative,88.35991954741466,88.00244234743168,87.64675253344862,87.29284116853547,86.94069936044689,86.59031826139875,86.24168906784584,85.89480302026072,85.54965140291351,85.20622554365303,84.86451681368888,84.52451662737452,84.18621644199175,83.84960775753588,83.51468211650229,83.18143110367389,82.84984634590961,82.51991951193418,82.19164231212858,81.86500649832202,81.54000386358452,81.21662624202068,80.89486550856469,80.57471357877596,80.25616240863617,79.9392039943471,79.62383037212943,79.31003361802289,78.99780584768689 -Geothermal - Hydro / Binary/Advanced,131.9820491018172,127.61025332933997,123.55406859155214,119.77214328915979,116.23037093832014,112.9003335264115,109.75813525270301,106.78351596289683,103.95916829294006,101.27020540465257,98.70374156358899,96.24855832497056,93.89483640771631,91.63393849772685,91.2731036629907,90.91407300242828,90.55683749516864,90.2013881654453,89.84771608237057,89.49581235971122,89.14566815566519,88.79727467263936,88.45062315702867,88.10570489899604,87.76251123225354,87.42103353384479,87.08126322392808,86.74319176556095,86.40681066448563 -Geothermal - Hydro / Binary/Moderate,131.9820491018172,129.28002598801797,126.84114146540838,124.61529463403902,122.5651830116044,120.66232532965707,118.88450984533581,117.21409805040247,115.63686247451488,114.14116946275651,112.71739139230813,111.35747543549394,110.05462156480714,108.80303833083424,108.36247764484891,107.92411976229351,107.4879536691509,107.053968406474,106.62215307011047,106.19249681042875,105.76498883204547,105.3396183935541,104.91637480725517,104.49524743888776,104.07622570736216,103.65929908449421,103.24445709474058,102.83168931493573,102.42098537402988 -Geothermal - Hydro / Binary/Conservative,131.9820491018172,131.4455777935924,130.91178884190873,130.38066883498345,129.85220442809282,129.32638234323665,128.80318936880474,128.28261235924498,127.76463823473306,127.24925398084366,126.73644664822375,126.22620335226686,125.71851127278983,125.21335765371015,124.71072980272591,124.21061509099655,123.71300095282584,123.21787488534599,122.72522444820353,122.23503726324682,121.74730101421486,121.26200344642804,120.77913236648021,120.29867564193206,119.82062120100672,119.34495703228596,118.87167118440881,118.40075176577103,117.93218694422647 -Geothermal - NF EGS / Flash/Advanced,117.05393636024698,108.33168065815059,101.133225792972,95.04800908108614,89.8043170870615,85.21443513988908,81.14408885622166,77.4944273775468,74.19089613634918,71.17609270951809,68.40502637698296,65.84188226799509,63.45775747364761,61.229042557920764,61.000723447288394,60.77354593220919,60.54750430470537,60.32259288533907,60.09880602306961,59.87613809511149,59.65458350679317,59.43413669141644,59.21479211011659,58.99654425172324,58.779387632621855,58.56331679661598,58.34832631479012,58.134410785373404,57.92156483360377 -Geothermal - NF EGS / Flash/Moderate,117.05393636024698,114.21832977585751,111.63017198962022,109.24913677301939,107.04376843213011,104.98909191412773,103.0649707387361,101.25494989301386,99.54542228897934,97.92501653603487,96.3841394523783,94.91462890141075,93.50948667551478,92.16267037981514,91.7973816674015,91.43391939854993,91.07227444104261,90.71243770832282,90.35440015926663,89.99815279795575,89.6436866734514,89.29099287956959,88.94006255465716,88.59088688136931,88.24345708644789,87.89776444050109,87.55380025778402,87.21155589598054,86.87102275598606 -Geothermal - NF EGS / Flash/Conservative,117.05393636024698,116.57385071076261,116.09616548952567,115.62086869439493,115.14794838323985,114.67739267364053,114.20918974258922,113.74332782619314,113.27979521937905,112.81858027559906,112.35967140653794,111.90305708182215,111.44872582872992,110.99666623190315,110.54686693306051,110.0993166307121,109.65400407987543,109.21091809179293,108.77004753365087,108.3313813282995,107.89490845397488,107.46061794402189,107.02849888661866,106.59854042450245,106.17073175469683,105.74506212824024,105.3215208499159,104.9000972779832,104.4807808239102 -Geothermal - NF EGS / Binary/Advanced,181.25645721490164,166.11055657035007,153.81568041864233,143.5438486512799,134.76668571537002,127.12954316487664,120.38461815729785,114.3529963522805,108.9019333788064,103.93064703534772,99.36109831881966,95.13181859441377,91.19366278657273,87.5068177305046,87.16304480809342,86.8209907502943,86.48064696278419,86.14200489421164,85.80505603598193,85.46979192204338,85.13620412867454,84.80428427427252,84.47402401914252,84.14541506528818,83.81844915620309,83.49311807666342,83.16941365252146,82.84732775050023,82.5268522779891 -Geothermal - NF EGS / Binary/Moderate,181.25645721490164,174.6054721326269,168.8311333358276,163.72722931553545,159.1510235751036,154.9999191388087,151.19787539844893,147.6870833247751,144.42264231513718,141.36903319704905,138.49770955352074,135.78540934306307,133.21294424639572,130.76431407658012,130.23369221874503,129.7057234701991,129.18039456539591,128.65769230511674,128.13760355613894,127.62011525090604,127.10521438719933,126.59288802781111,126.08312330021985,125.57590739626657,125.07122757183302,124.56907114652168,124.06942550333687,123.572278088368,123.07761641047395 -Geothermal - NF EGS / Binary/Conservative,181.25645721490164,180.5011053218341,179.74953018823192,179.00171293029774,178.2576347586532,177.51727697786697,176.7806209859846,176.0476482740617,175.31834042569835,174.59267911657682,173.87064611400098,173.15222327643792,172.43739255306272,171.72613598330435,171.01843569639485,170.31427391091987,169.61363293437225,168.91649516270738,168.2228430799008,167.5326592575083,166.84592635422777,166.16262711546358,165.48274437289325,164.80626104403575,164.13316013182262,163.46342472417044,162.7970379935566,162.13398319659578,161.4742436736198 -Geothermal - Deep EGS / Flash/Advanced,132.2122194388814,115.55762428400496,103.6586203303934,94.59033043945193,87.36155966821715,81.40474854797164,76.36915595809012,72.02517250651023,68.21554340989378,64.82857808196431,61.78253598071678,59.016074693336655,56.48216617422956,54.14408743890858,53.94290583665281,53.74273014240831,53.54355532663505,53.34537638494064,53.14818833795471,52.951986231203705,52.75676513498645,52.56252014425029,52.369246378467814,52.17693898151424,51.98559312154544,51.79520399087648,51.60576680586087,51.41727680677033,51.22972925767525 -Geothermal - Deep EGS / Flash/Moderate,132.2122194388814,124.34929087799273,118.2449574685247,113.27518884329504,109.09228399308657,105.48403625086678,102.31208395022014,99.48156122488764,96.92479716376599,94.591949009778,92.44532131640669,90.45576485804857,88.60030805900469,86.86054955906795,86.51312031931974,86.16742822577031,85.82346459268862,85.48122077777235,85.14068818193063,84.80185824906815,84.46472246586995,84.12927236158775,83.79549950782697,83.46339551833499,83.13295204879049,82.80416079659368,82.47701350065786,82.15150194120174,81.82761793954288 -Geothermal - Deep EGS / Flash/Conservative,132.2122194388814,131.65171152003063,131.09400614077416,130.53908928841395,129.9869470203155,129.4375654635576,128.89093081458347,128.34702933885424,127.80584737050364,127.26737131199478,126.73158763377847,126.19848287395324,125.66804363792714,125.14025659808117,124.61510849343443,124.09258612931092,123.57267637700804,123.05536617346667,122.540642520943,122.02849248668194,121.5189032025922,121.0118618649229,120.50735573394196,120.00537213361591,119.50589845129149,119.00892213737869,118.51443070503547,118.02241172985394,117.53285284954833 -Geothermal - Deep EGS / Binary/Advanced,257.2232125888008,218.8133239138874,192.7755673509955,173.56359389883528,158.56828247809295,146.38471725215015,136.1826560124008,127.4367987630993,119.79691755001267,113.0196150296271,106.92993573412932,101.39855388020264,96.32759211350107,91.6414662118364,91.27586753372377,90.91209684900171,90.55014501770326,90.1900029455613,89.83166158378006,89.4751119288077,89.12034502211023,88.76735194994623,88.41612384314305,88.06665187687392,87.71892727043608,87.37294128703047,87.02868523354188,86.68615046032072,86.34532836096568 -Geothermal - Deep EGS / Binary/Moderate,257.2232125888008,235.2185806925823,219.76166414195575,207.91951311140878,198.34252876274002,190.30549487403573,183.3768558450756,177.28044967653608,171.82964432564683,166.89283037475178,162.37397547146838,158.20101510107122,154.31858849967654,150.6833126641534,150.05573700397645,149.43129922210045,148.8099836291338,148.19177461413196,147.57665664420517,146.964614264128,146.35563209595122,145.74969483861534,145.1467872675661,144.54689423437213,143.95000066634412,143.35609156615627,142.76515201146933,142.17716715455583,141.59212222192693 -Geothermal - Deep EGS / Binary/Conservative,257.2232125888008,256.10682725161337,254.99602384111185,253.89077444766286,252.79105130118114,251.6968267704318,250.60807336233623,249.5247637212811,248.44687062843127,247.37436700104564,246.307225891797,245.24542048809457,244.1889241114107,243.1377102166102,242.09175239128376,241.0510243550839,240.01549995906504,238.9851531850263,237.95995814485772,236.93988907988998,235.92492036024709,234.91502648420246,233.910182077538,232.9103618929069,231.91554080919892,230.92569383090952,229.94079608751153,228.9608228328305,227.985749444423 +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_tc.csv b/tests/data/Geothermal/R&D/20/df_tc.csv index 3b8e3cf..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 +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_lcoe.csv b/tests/data/Geothermal/R&D/30/df_lcoe.csv index 4181562..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,73.26080294010856,71.54443550104146,69.91971532591047,68.3778104140989,66.91104476749068,65.51271044291688,64.17691568316627,62.898461214189524,61.672738733469366,60.495647031184554,59.363522233392295,58.273079439261615,57.221363615058834,56.2057080533962,56.00080037959044,55.79691724415371,55.59405352439416,55.39220412323341,55.19136396907846,54.99152801569429,54.79269124207704,54.594848652327876,54.39799527552746,54.202126165611034,54.00723640124419,53.8133210856992,53.620375346731926,53.42839433645948,53.2373732312384 -Geothermal - Hydro / Flash/Moderate,73.26080294010856,72.2386145409356,71.29164511009898,70.40903611668165,69.5820748213699,68.80366960797969,68.06797548130919,67.37012114454433,66.7060064240998,66.07214943696485,65.46556958963517,64.88369682147294,64.32430036162661,63.785432198012664,63.54360410318106,63.30298514882362,63.06356928923796,62.82535050895024,62.588322822563946,62.3524802746096,62.117816939395,61.88432692085649,61.65200435241067,61.42084339680707,61.190838245981496,60.96198312091005,60.734272271463965,60.50769997626511,60.28226054254224 -Geothermal - Hydro / Flash/Conservative,73.26080294010856,72.9772676463542,72.6951500290686,72.41444299986945,72.13513950581628,71.85723252923339,71.58071508753339,71.30558023304191,71.03182105282286,70.75943066850495,70.48840223610861,70.21872894587425,69.95040402209105,69.6834207229268,69.41777234025832,69.15345219950322,68.8904536594519,68.62877011210081,68.3683949824865,68.10932172852024,67.85154384082382,67.59505484256587,67.33984828929924,67.08591776879892,66.83325690090112,66.58185933734279,66.33171876160225,66.08282888874042,65.8351834652429 -Geothermal - Hydro / Binary/Advanced,109.4393298971443,105.89114323292976,102.59328544965375,99.5129582657655,96.62310990868835,93.90120045263964,91.328276792694,88.88826945980374,86.56745100911068,84.35401385110508,82.23773758431415,80.20972422857024,78.26218555920933,76.38827083612674,76.1020724132103,75.81730498240843,75.53396138876059,75.25203451308097,74.97151727177975,74.69240261668503,74.4146835348658,74.13835304845567,73.86340421447757,73.58983012466939,73.31762390531023,73.04677871704787,72.77728775472681,72.50914424721738,72.24234145724547 -Geothermal - Hydro / Binary/Moderate,109.4393298971443,107.23305070266677,105.23548153991891,103.40688456440259,101.71767307722139,100.14525698083585,98.67201889143175,97.28396871505353,95.96982184394714,94.72035097140785,93.52791988772955,92.38614144189755,91.28962214924549,90.23376848517715,89.88433500096218,89.53664868416826,89.1907007989583,88.8464826531744,88.50398559811944,88.16320102833973,87.8241203814089,87.48673513771277,87.15103682023509,86.81701699434483,86.48466726758399,86.15397928945696,85.82494475122057,85.49755538567537,85.17180296695788 -Geothermal - Hydro / Binary/Conservative,109.4393298971443,109.01382429853399,108.5904462279167,108.16918504765249,107.7500301732896,107.3329710732985,106.9179972688074,106.50509833333874,106.09426389254743,105.68548362396007,105.27874725671565,104.87404457130744,104.47136539932627,104.07069962320504,103.67203717596439,103.27536804095995,102.88068225163052,102.48796989124773,102.09722109266687,101.70842603807893,101.32157495876392,100.93665813484544,100.55366589504663,100.17258861644676,99.79341672423992,99.41614069149409,99.04075103891199,98.66723833459281,98.29559319379521 -Geothermal - NF EGS / Flash/Advanced,96.88949985489752,89.8862278178777,84.09156801665696,79.17988007162022,74.93565275929429,71.20999900551314,67.89641823701544,64.91650627247853,62.211129686883396,59.734759386627175,57.45171069858381,55.333576832337044,53.35743326356009,51.50455401930267,51.323461277986674,51.143274000377254,50.96398765915589,50.78559774964063,50.60809978967294,50.43148931950509,50.25576190168809,50.08091312096016,49.90693858413589,49.733833919995725,49.56159477917626,49.390216834060894,49.21969577867111,49.050027328558265,48.88120722069599 -Geothermal - NF EGS / Flash/Moderate,96.88949985489752,94.61089867188463,92.52856306238681,90.61050802414736,88.83178427531644,87.17258269536974,85.61693190808926,84.15178051627178,82.76633597234175,81.45157898619148,80.19990066522469,79.00482715936538,77.8608077961438,76.76305001198936,76.47331896792757,76.18503657908609,75.8981956021888,75.61278883017602,75.32880909202329,75.04624925256134,74.7651022122967,74.48536090723336,74.20701830869534,73.93006742315004,73.65450129203244,73.38031299157042,73.10749563261074,72.83604236044583,72.56594635464177 -Geothermal - NF EGS / Flash/Conservative,96.88949985489752,96.50871689682276,96.12983785353838,95.7528532054704,95.3777534806428,95.00452925443932,94.63317114936686,94.26366983481975,93.89601602684539,93.53020048791089,93.16621402667107,92.80404749773746,92.4436918014485,92.08513788364098,91.72837673542251,91.37339939294515,91.02019693718016,90.66876049369398,90.31908123242526,89.97115036746287,89.6249591568253,89.2804989022409,88.93776094892942,88.59673668538453,88.25741754315733,87.91979499664127,87.5838605628578,87.24960580124325,86.91702231343675 -Geothermal - NF EGS / Binary/Advanced,149.6666158442083,137.4737608567867,127.54221391115871,119.21525736687872,112.07380682469221,105.83657063486278,100.30700241136834,95.34319511775645,90.8398617196857,86.7170661789507,82.91291136850388,79.37864305331175,76.07528150701583,72.97124866708481,72.69858300744193,72.42728067609728,72.15733485640935,71.88873876581987,71.62148565568332,71.35556881109746,71.09098155073453,70.8277172266734,70.5657692242326,70.30513096180398,70.04579589068751,69.78775749492664,69.53100929114456,69.27554482838138,69.02135768793204 -Geothermal - NF EGS / Binary/Moderate,149.6666158442083,144.3044685517493,139.63763878466747,135.50256858521442,131.78604560164254,128.40669439615772,125.30420288120631,122.43271946096465,119.7566309395067,117.24776506135629,114.88348005599707,112.64532548863959,110.51808202293446,108.48905900978873,108.06819293961439,107.64943119979093,107.23276326866659,106.81817867719785,106.40566700868646,105.99521789851765,105.58682103389967,105.18046615360478,104.77614304771139,104.37384155734743,103.97355157443529,103.57526304143774,103.17896595110516,102.78465034622424,102.39230631936773 -Geothermal - NF EGS / Binary/Conservative,149.6666158442083,149.06750373048746,148.4713871773352,147.8782512069487,147.28808091641417,146.7008614773323,146.11657813544582,145.5352162102688,144.95676109471765,144.38119825474422,143.80851322897072,143.23869162832602,142.67171913568458,142.10758150550637,141.54626456347904,140.98775420616184,140.4320364006312,139.87909718412823,139.3289226637078,138.78149901588947,138.23681248631019,137.69484938937885,137.15559610793213,136.61903909289268,136.0851648629284,135.55396000411395,135.02541116959358,134.4995050792458,133.97622851934977 -Geothermal - Deep EGS / Flash/Advanced,108.72081500356859,95.41432246762328,85.87975705959131,78.59039034767754,72.7600498170073,67.93857209857828,63.84776466242499,60.30551137238483,57.18708460613605,54.403896271372425,51.891113342127106,49.60008169713643,47.493500745697176,45.54224342125931,45.38267496571507,45.22390435244855,45.06592759224836,44.90874071584918,44.75233977383198,44.596720836524874,44.4418799939043,44.28781335549684,44.13451705028141,43.98198722659206,43.83022005202115,43.6792117133231,43.528958416318545,43.37945638579901,43.23070186543207 -Geothermal - Deep EGS / Flash/Moderate,108.72081500356859,102.44196834583406,97.55796251396698,93.57384389000492,90.21383122750255,87.30961147131522,84.75144219386058,82.46407993553255,80.3938510867717,78.50122255072571,76.7562959464576,75.13595138200053,73.62196880733703,72.19975306766547,71.924187376887,71.64999951456245,71.37718259154953,71.10572975315164,70.83563417894577,70.56688908261091,70.29948771175773,70.03342334775883,69.76868930557991,69.50527893361188,69.2431856135037,68.98240275999606,68.72292382075595,68.46474227621206,68.20785163939087 -Geothermal - Deep EGS / Flash/Conservative,108.72081500356859,108.27624461577724,107.83389707992485,107.39376128175175,106.95582616256951,106.52008071898318,106.08651400261478,105.65511511982821,105.22587323145558,104.79877755252483,104.37381735198872,103.9509819524553,103.53026072991952,103.11164311349643,102.69511858515547,102.2806766794562,101.86830698328545,101.45799913559553,101.04974282714406,100.64352780023486,100.2393438484602,99.83718081644442,99.43702859958869,99.03887714381727,98.6427164453247,98.24853655032459,97.85632755479948,97.46607960425199,97.07778289345725 -Geothermal - Deep EGS / Binary/Advanced,210.6978726342648,179.98954478495605,159.09425148139402,143.61287106373643,131.47596270694834,121.56920856235382,113.23409679055263,106.05398238982178,99.75107985135342,94.1323370384086,89.05898691923595,84.42845393387135,80.16310604195606,76.20299314137907,75.91301624606993,75.62448923523735,75.33740485945891,75.05175590555935,74.76753519642931,74.48473559084492,74.20334998328845,73.92337130376976,73.64479251764867,73.36760662545818,73.09180666272864,72.81738569981275,72.54433684171143,72.27265322790063,72.00232803215889 -Geothermal - Deep EGS / Binary/Moderate,210.6978726342648,193.10646182682322,180.70841270516394,171.1774376336475,163.44309378946377,156.93017135636313,151.29637929064913,146.32267796236565,141.86103899075627,137.80707553689044,134.08461893534277,130.6365107621552,127.4188412786061,124.39720098239067,123.89943539294937,123.4041586314553,122.9113582537687,122.42102187797052,121.93313718405133,121.44769191360174,120.96467386950441,120.48407091562756,120.00587097652009,119.53006203710815,119.05663214239327,118.58556939715197,118.11686196563689,117.65049807127936,117.18646599639365 -Geothermal - Deep EGS / Binary/Conservative,210.6978726342648,209.81240456934327,208.93136384474633,208.05472832377237,207.1824759804033,206.31458489875104,205.4510332725071,204.59179940439432,203.73686170562212,202.88619869534378,202.03978900011685,201.19761135336603,200.35964459484896,199.5258676701245,198.69625963002366,197.87079963012332,197.0494669302225,196.2322408938212,195.41910098760184,194.61002678091359,193.8049979452588,193.00399425378228,192.2069955807632,191.4139819011091,190.62493328985337,189.83982992165386,189.05865207029535,188.28138010819367,187.50799450590247 +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_tc.csv b/tests/data/Geothermal/R&D/30/df_tc.csv index 3b8e3cf..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 +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_lcoe.csv b/tests/data/Geothermal/R&D/TechLife/df_lcoe.csv index 4181562..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,73.26080294010856,71.54443550104146,69.91971532591047,68.3778104140989,66.91104476749068,65.51271044291688,64.17691568316627,62.898461214189524,61.672738733469366,60.495647031184554,59.363522233392295,58.273079439261615,57.221363615058834,56.2057080533962,56.00080037959044,55.79691724415371,55.59405352439416,55.39220412323341,55.19136396907846,54.99152801569429,54.79269124207704,54.594848652327876,54.39799527552746,54.202126165611034,54.00723640124419,53.8133210856992,53.620375346731926,53.42839433645948,53.2373732312384 -Geothermal - Hydro / Flash/Moderate,73.26080294010856,72.2386145409356,71.29164511009898,70.40903611668165,69.5820748213699,68.80366960797969,68.06797548130919,67.37012114454433,66.7060064240998,66.07214943696485,65.46556958963517,64.88369682147294,64.32430036162661,63.785432198012664,63.54360410318106,63.30298514882362,63.06356928923796,62.82535050895024,62.588322822563946,62.3524802746096,62.117816939395,61.88432692085649,61.65200435241067,61.42084339680707,61.190838245981496,60.96198312091005,60.734272271463965,60.50769997626511,60.28226054254224 -Geothermal - Hydro / Flash/Conservative,73.26080294010856,72.9772676463542,72.6951500290686,72.41444299986945,72.13513950581628,71.85723252923339,71.58071508753339,71.30558023304191,71.03182105282286,70.75943066850495,70.48840223610861,70.21872894587425,69.95040402209105,69.6834207229268,69.41777234025832,69.15345219950322,68.8904536594519,68.62877011210081,68.3683949824865,68.10932172852024,67.85154384082382,67.59505484256587,67.33984828929924,67.08591776879892,66.83325690090112,66.58185933734279,66.33171876160225,66.08282888874042,65.8351834652429 -Geothermal - Hydro / Binary/Advanced,109.4393298971443,105.89114323292976,102.59328544965375,99.5129582657655,96.62310990868835,93.90120045263964,91.328276792694,88.88826945980374,86.56745100911068,84.35401385110508,82.23773758431415,80.20972422857024,78.26218555920933,76.38827083612674,76.1020724132103,75.81730498240843,75.53396138876059,75.25203451308097,74.97151727177975,74.69240261668503,74.4146835348658,74.13835304845567,73.86340421447757,73.58983012466939,73.31762390531023,73.04677871704787,72.77728775472681,72.50914424721738,72.24234145724547 -Geothermal - Hydro / Binary/Moderate,109.4393298971443,107.23305070266677,105.23548153991891,103.40688456440259,101.71767307722139,100.14525698083585,98.67201889143175,97.28396871505353,95.96982184394714,94.72035097140785,93.52791988772955,92.38614144189755,91.28962214924549,90.23376848517715,89.88433500096218,89.53664868416826,89.1907007989583,88.8464826531744,88.50398559811944,88.16320102833973,87.8241203814089,87.48673513771277,87.15103682023509,86.81701699434483,86.48466726758399,86.15397928945696,85.82494475122057,85.49755538567537,85.17180296695788 -Geothermal - Hydro / Binary/Conservative,109.4393298971443,109.01382429853399,108.5904462279167,108.16918504765249,107.7500301732896,107.3329710732985,106.9179972688074,106.50509833333874,106.09426389254743,105.68548362396007,105.27874725671565,104.87404457130744,104.47136539932627,104.07069962320504,103.67203717596439,103.27536804095995,102.88068225163052,102.48796989124773,102.09722109266687,101.70842603807893,101.32157495876392,100.93665813484544,100.55366589504663,100.17258861644676,99.79341672423992,99.41614069149409,99.04075103891199,98.66723833459281,98.29559319379521 -Geothermal - NF EGS / Flash/Advanced,96.88949985489752,89.8862278178777,84.09156801665696,79.17988007162022,74.93565275929429,71.20999900551314,67.89641823701544,64.91650627247853,62.211129686883396,59.734759386627175,57.45171069858381,55.333576832337044,53.35743326356009,51.50455401930267,51.323461277986674,51.143274000377254,50.96398765915589,50.78559774964063,50.60809978967294,50.43148931950509,50.25576190168809,50.08091312096016,49.90693858413589,49.733833919995725,49.56159477917626,49.390216834060894,49.21969577867111,49.050027328558265,48.88120722069599 -Geothermal - NF EGS / Flash/Moderate,96.88949985489752,94.61089867188463,92.52856306238681,90.61050802414736,88.83178427531644,87.17258269536974,85.61693190808926,84.15178051627178,82.76633597234175,81.45157898619148,80.19990066522469,79.00482715936538,77.8608077961438,76.76305001198936,76.47331896792757,76.18503657908609,75.8981956021888,75.61278883017602,75.32880909202329,75.04624925256134,74.7651022122967,74.48536090723336,74.20701830869534,73.93006742315004,73.65450129203244,73.38031299157042,73.10749563261074,72.83604236044583,72.56594635464177 -Geothermal - NF EGS / Flash/Conservative,96.88949985489752,96.50871689682276,96.12983785353838,95.7528532054704,95.3777534806428,95.00452925443932,94.63317114936686,94.26366983481975,93.89601602684539,93.53020048791089,93.16621402667107,92.80404749773746,92.4436918014485,92.08513788364098,91.72837673542251,91.37339939294515,91.02019693718016,90.66876049369398,90.31908123242526,89.97115036746287,89.6249591568253,89.2804989022409,88.93776094892942,88.59673668538453,88.25741754315733,87.91979499664127,87.5838605628578,87.24960580124325,86.91702231343675 -Geothermal - NF EGS / Binary/Advanced,149.6666158442083,137.4737608567867,127.54221391115871,119.21525736687872,112.07380682469221,105.83657063486278,100.30700241136834,95.34319511775645,90.8398617196857,86.7170661789507,82.91291136850388,79.37864305331175,76.07528150701583,72.97124866708481,72.69858300744193,72.42728067609728,72.15733485640935,71.88873876581987,71.62148565568332,71.35556881109746,71.09098155073453,70.8277172266734,70.5657692242326,70.30513096180398,70.04579589068751,69.78775749492664,69.53100929114456,69.27554482838138,69.02135768793204 -Geothermal - NF EGS / Binary/Moderate,149.6666158442083,144.3044685517493,139.63763878466747,135.50256858521442,131.78604560164254,128.40669439615772,125.30420288120631,122.43271946096465,119.7566309395067,117.24776506135629,114.88348005599707,112.64532548863959,110.51808202293446,108.48905900978873,108.06819293961439,107.64943119979093,107.23276326866659,106.81817867719785,106.40566700868646,105.99521789851765,105.58682103389967,105.18046615360478,104.77614304771139,104.37384155734743,103.97355157443529,103.57526304143774,103.17896595110516,102.78465034622424,102.39230631936773 -Geothermal - NF EGS / Binary/Conservative,149.6666158442083,149.06750373048746,148.4713871773352,147.8782512069487,147.28808091641417,146.7008614773323,146.11657813544582,145.5352162102688,144.95676109471765,144.38119825474422,143.80851322897072,143.23869162832602,142.67171913568458,142.10758150550637,141.54626456347904,140.98775420616184,140.4320364006312,139.87909718412823,139.3289226637078,138.78149901588947,138.23681248631019,137.69484938937885,137.15559610793213,136.61903909289268,136.0851648629284,135.55396000411395,135.02541116959358,134.4995050792458,133.97622851934977 -Geothermal - Deep EGS / Flash/Advanced,108.72081500356859,95.41432246762328,85.87975705959131,78.59039034767754,72.7600498170073,67.93857209857828,63.84776466242499,60.30551137238483,57.18708460613605,54.403896271372425,51.891113342127106,49.60008169713643,47.493500745697176,45.54224342125931,45.38267496571507,45.22390435244855,45.06592759224836,44.90874071584918,44.75233977383198,44.596720836524874,44.4418799939043,44.28781335549684,44.13451705028141,43.98198722659206,43.83022005202115,43.6792117133231,43.528958416318545,43.37945638579901,43.23070186543207 -Geothermal - Deep EGS / Flash/Moderate,108.72081500356859,102.44196834583406,97.55796251396698,93.57384389000492,90.21383122750255,87.30961147131522,84.75144219386058,82.46407993553255,80.3938510867717,78.50122255072571,76.7562959464576,75.13595138200053,73.62196880733703,72.19975306766547,71.924187376887,71.64999951456245,71.37718259154953,71.10572975315164,70.83563417894577,70.56688908261091,70.29948771175773,70.03342334775883,69.76868930557991,69.50527893361188,69.2431856135037,68.98240275999606,68.72292382075595,68.46474227621206,68.20785163939087 -Geothermal - Deep EGS / Flash/Conservative,108.72081500356859,108.27624461577724,107.83389707992485,107.39376128175175,106.95582616256951,106.52008071898318,106.08651400261478,105.65511511982821,105.22587323145558,104.79877755252483,104.37381735198872,103.9509819524553,103.53026072991952,103.11164311349643,102.69511858515547,102.2806766794562,101.86830698328545,101.45799913559553,101.04974282714406,100.64352780023486,100.2393438484602,99.83718081644442,99.43702859958869,99.03887714381727,98.6427164453247,98.24853655032459,97.85632755479948,97.46607960425199,97.07778289345725 -Geothermal - Deep EGS / Binary/Advanced,210.6978726342648,179.98954478495605,159.09425148139402,143.61287106373643,131.47596270694834,121.56920856235382,113.23409679055263,106.05398238982178,99.75107985135342,94.1323370384086,89.05898691923595,84.42845393387135,80.16310604195606,76.20299314137907,75.91301624606993,75.62448923523735,75.33740485945891,75.05175590555935,74.76753519642931,74.48473559084492,74.20334998328845,73.92337130376976,73.64479251764867,73.36760662545818,73.09180666272864,72.81738569981275,72.54433684171143,72.27265322790063,72.00232803215889 -Geothermal - Deep EGS / Binary/Moderate,210.6978726342648,193.10646182682322,180.70841270516394,171.1774376336475,163.44309378946377,156.93017135636313,151.29637929064913,146.32267796236565,141.86103899075627,137.80707553689044,134.08461893534277,130.6365107621552,127.4188412786061,124.39720098239067,123.89943539294937,123.4041586314553,122.9113582537687,122.42102187797052,121.93313718405133,121.44769191360174,120.96467386950441,120.48407091562756,120.00587097652009,119.53006203710815,119.05663214239327,118.58556939715197,118.11686196563689,117.65049807127936,117.18646599639365 -Geothermal - Deep EGS / Binary/Conservative,210.6978726342648,209.81240456934327,208.93136384474633,208.05472832377237,207.1824759804033,206.31458489875104,205.4510332725071,204.59179940439432,203.73686170562212,202.88619869534378,202.03978900011685,201.19761135336603,200.35964459484896,199.5258676701245,198.69625963002366,197.87079963012332,197.0494669302225,196.2322408938212,195.41910098760184,194.61002678091359,193.8049979452588,193.00399425378228,192.2069955807632,191.4139819011091,190.62493328985337,189.83982992165386,189.05865207029535,188.28138010819367,187.50799450590247 +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_tc.csv b/tests/data/Geothermal/R&D/TechLife/df_tc.csv index 3b8e3cf..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 -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 -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 -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 -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 +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,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -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 +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/df_just_wacc.csv b/tests/data/Geothermal/R&D/df_just_wacc.csv index 87ceb95..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 c355d0e..3bcd528 100644 --- a/tests/data/Geothermal/R&D/df_wacc.csv +++ b/tests/data/Geothermal/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -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 -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 -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 -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 -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 +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/Hydropower/Market/20/df_capex.csv b/tests/data/Hydropower/Market/20/df_capex.csv index d13c3ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3215.6895754600077,3182.6261005547804,3150.6291893561734,3117.565714450946,3085.568803252339,3057.8381468802127,3030.107490508087,3001.3102704293406,2973.5796140572143,2945.8489576850884,2918.118301312962,2890.3876449408363,2861.5904248620895,2833.8597684899637,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374 -Hydropower - NPD 1/Moderate,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147 -Hydropower - NPD 1/Conservative,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946 -Hydropower - NPD 2/Advanced,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,5745.578687563205,5121.638919190367,4497.69915081753,3873.7593824446926,3199.691119860704,3166.6276449554766,3138.896988583351,3111.1663322112245,3082.369112132478,3054.6384557603524,3026.907799388226,2999.1771430160998,2971.446486643974,2942.6492665652277,2914.9186101931014,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519 -Hydropower - NPD 2/Moderate,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6074.080309202237,5778.642162468432,5483.204015734626,5187.765869000821,9168.181622107537,8608.235676131913,8048.289730156291,7489.4103478872885,6929.464401911665,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041 -Hydropower - NPD 2/Conservative,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3232.7545947659314,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503 -Hydropower - NPD 3/Advanced,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,5911.962625795961,5324.286023448211,4735.5428573938425,4146.799691339473,3526.059614086496,3489.796448061408,3458.866100569421,3427.935753077434,3397.0054055854475,3365.0084943868405,3334.0781468948535,3303.147799402867,3272.21745191088,3241.2871044188933,3209.2901932202863,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444 -Hydropower - NPD 3/Moderate,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6224.46579183569,5949.292355527669,5673.0523555130285,5396.812355498388,8920.738842171642,8436.518919366057,7952.29899656047,7469.145637461504,6984.925714655917,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331 -Hydropower - NPD 3/Conservative,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3562.322780111584,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103 -Hydropower - NPD 4/Advanced,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13119.800155135506,11973.244170518754,10825.621622195382,9679.06563757863,8482.381158750726,8400.255753340969,8324.529730170932,8248.803707000896,8173.077683830858,8097.351660660822,8021.625637490785,7946.966178027369,7871.240154857332,7795.514131687295,7719.7881085172585,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436 -Hydropower - NPD 4/Moderate,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13737.340541268622,13208.324942784986,12679.30934430135,12149.227182111093,18499.547491327972,17652.695908271504,16805.84432521504,15960.059305865192,15113.207722808726,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888 -Hydropower - NPD 4/Conservative,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8570.905946400206,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105 -Hydropower - NPD 5/Advanced,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5318.95320491511,5408.54455627121,5497.06934392069,5586.66069527679,5678.38517404613,5631.456370954839,5580.261313037068,5529.066255119296,5478.937760908146,5427.742702990375,5377.614208779223,5326.419150861452,5276.290656650301,5225.09559873253,5173.900540814759,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037 -Hydropower - NPD 5/Moderate,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5304.021313022427,5378.680772485844,5452.273668242639,5525.866563999436,4907.2596141597,4971.253436556914,5036.313822660748,5101.374208764582,5165.368031161796,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631 -Hydropower - NPD 5/Conservative,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5973.823320779935,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5744.512123856584,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723 -Hydropower - NPD 6/Advanced,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8009.893436717963,8144.280463752112,8278.667490786262,8413.054517820412,8550.64123597442,8477.048340217625,8400.255753340969,8324.529730170932,8247.737143294275,8170.944556417618,8094.1519695409615,8017.359382664305,7940.566795787648,7863.774208910991,7786.981622034334,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612 -Hydropower - NPD 6/Moderate,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7986.4290351723175,8098.418224367442,8210.407413562567,8322.396602757692,7385.953668345125,7483.010965647567,7581.134826656628,7679.25868766569,7777.382548674751,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193 -Hydropower - NPD 6/Conservative,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8997.5314290483,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,8647.698533276864,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001 -Hydropower - NPD 7/Advanced,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15298.789807760646,14770.84077298363,14241.825174499994,13712.809576016358,13183.793977532721,13049.406950498571,12929.951815357104,12811.563243922259,12693.174672487414,12574.786101052567,12456.397529617721,12338.008958182874,12219.620386748029,12101.231815313184,11982.843243878337,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995 -Hydropower - NPD 7/Moderate,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15632.62424793278,15437.443089621276,15241.195367603153,15046.01420929165,16944.497607075667,16721.58579239204,16497.60741400179,16274.695599318162,16051.783784634532,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282 -Hydropower - NPD 7/Conservative,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,13872.794132009392,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13309.648494913909,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048 -Hydropower - NPD 8/Advanced,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21228.88401656915,20918.513977942664,20608.143939316175,20297.773900689688,19984.204170943336,19796.488958578175,19617.306255865977,19437.056989447156,19257.874286734957,19078.69158402276,18899.508881310558,18719.25961489174,18540.07691217954,18360.89420946734,18181.711506755142,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078 -Hydropower - NPD 8/Moderate,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21489.12556098449,21437.930503066716,21386.735445148945,21336.606950937796,21800.562163317598,21748.300541693206,21696.038920068815,21643.777298444424,21592.58224052665,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226 -Hydropower - NPD 8/Conservative,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,20193.2506574409,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118 -Hydropower - NSD 1/Advanced,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186 -Hydropower - NSD 1/Moderate,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537 -Hydropower - NSD 1/Conservative,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827 -Hydropower - NSD 2/Advanced,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455 -Hydropower - NSD 2/Moderate,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541 -Hydropower - NSD 2/Conservative,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473 -Hydropower - NSD 3/Advanced,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595 -Hydropower - NSD 3/Moderate,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543 -Hydropower - NSD 3/Conservative,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733 -Hydropower - NSD 4/Advanced,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408 -Hydropower - NSD 4/Moderate,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228 -Hydropower - NSD 4/Conservative,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936 +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_lcoe.csv b/tests/data/Hydropower/Market/20/df_lcoe.csv index 5f5dcda..e9ed877 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,119.33544312255432,102.79276488549174,103.125658416309,98.26751188434478,97.61290684428477,96.93648163622271,96.28187659616268,95.60545138810065,94.95084634804061,92.65389696269231,92.08657259464029,91.49742805858625,90.93010369053422,90.3627793224822,89.79545495443016,89.22813058637813,88.63898605032409,88.07166168227205,87.50433835524046,84.73693832756646,84.73693832756646,84.73693832756646,83.20562489097931,81.69594140244513,81.42438278619662,81.42438278619662,81.42438278619662,81.42438278619662,81.42438278619662 -Hydropower - NPD 1/Moderate,119.33544312255432,102.79276488549174,103.125658416309,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751308917463,96.88381307533763,96.88381307533763,96.88381307533763,95.11154039787355,93.36430124067607,93.05001162209882,93.05001162209882,93.05001162209882,93.05001162209882,93.05001162209882 -Hydropower - NPD 1/Conservative,119.33544312255432,102.79276488549174,103.125658416309,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,98.26751188434478,95.60545254465814,95.60545254465814,95.60545254465814,95.60545254465814,93.90418717972301,92.22695235000602,91.92525495916817,91.92525495916817,91.92525495916817,91.92525495916817,91.92525495916817 -Hydropower - NPD 2/Advanced,166.78719902263757,137.9208533918506,138.446347608514,130.77744548241063,120.50333954878542,110.22923361516018,99.95512768153498,89.68102174790975,84.78527546880426,82.99621935504982,82.50354293016254,82.01086650527525,81.49924098712304,81.00656456223577,80.51388813734846,80.02121171246118,79.52853528757389,79.0169097694217,78.52423428362694,75.95042399606506,75.95042399606506,75.95042399606506,74.57359281878911,73.2162095129487,72.97204632572938,72.97204632572938,72.97204632572938,72.97204632572938,72.97204632572938 -Hydropower - NPD 2/Moderate,166.78719902263757,137.9208533918506,138.446347608514,130.77744548241063,125.91261241640348,121.04777935039633,116.18294628438917,111.31811321838202,190.82440137916126,180.87612741509096,170.92785345102064,160.99852858021524,151.05025461614494,141.10198065207462,141.10198065207462,141.10198065207462,141.10198065207462,141.10198065207462,141.10198270412752,140.20075703722054,140.20075703722054,140.20075703722054,137.18224169555683,134.2063631704177,133.67106854704264,133.67106854704264,133.67106854704264,133.67106854704264,133.67106854704264 -Hydropower - NPD 2/Conservative,166.78719902263757,137.9208533918506,138.446347608514,130.77744548241063,130.77744548241063,130.77744548241063,130.77744548241063,130.77744548241063,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,81.26854868430893,79.12591559163882,79.05566529338289,79.05566529338289,79.05566529338289,77.63763421464876,76.23963295987996,75.98816350343957,75.98816350343957,75.98816350343957,75.98816350343957,75.98816350343957 -Hydropower - NPD 3/Advanced,219.01942726917724,181.1413859942884,181.80771967912625,172.08344936309285,160.03871662598814,148.01580405688546,135.97107131978078,123.9263385826761,114.7028445806836,111.79736398120933,111.14480458189948,110.49224518258961,109.83968578327979,109.16462433571787,108.51206493640801,107.85950553709816,107.20694613778832,106.55438673847847,105.87932651870786,102.15446057991363,102.15446057991363,102.15446057991363,100.35261364779485,98.57621797510473,98.2566837452815,98.2566837452815,98.2566837452815,98.2566837452815,98.2566837452815 -Hydropower - NPD 3/Moderate,219.01942726917724,181.1413859942884,181.80771967912625,172.08344936309285,166.43202585057452,160.80242250605818,155.15099899353987,149.49957548102157,228.51820463962224,218.30227473318524,208.0863448267483,197.8929169685634,187.67698706212641,177.46105715568947,177.46105715568947,177.46105715568947,177.46105715568947,177.46105715568947,177.4610596426912,175.67738384360445,175.67738384360445,175.67738384360445,172.01907036883296,168.41243092011666,167.7636763795529,167.7636763795529,167.7636763795529,167.7636763795529,167.7636763795529 -Hydropower - NPD 3/Conservative,219.01942726917724,181.1413859942884,181.80771967912625,172.08344936309285,172.08344936309285,172.08344936309285,172.08344936309285,172.08344936309285,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,114.91460919784959,111.9688878391333,111.8816071655426,111.8816071655426,111.8816071655426,109.93996458688245,108.02574789446513,107.68142271628003,107.68142271628003,107.68142271628003,107.68142271628003,107.68142271628003 -Hydropower - NPD 4/Advanced,403.7275774650693,327.2229567114046,328.49296667715953,309.9588290640163,289.56960471098836,269.19932945122537,248.81010509819748,228.43982983843446,207.17894719522135,203.0161900131034,201.67080439129583,200.3254187694882,198.9800331476806,197.634647525873,196.28926190406537,194.96282537552267,193.6174397537151,192.27205413190748,190.92667099716604,185.9116940773018,185.9116940773018,185.9116940773018,182.25884572261265,178.65759419863733,178.0098088263782,178.0098088263782,178.0098088263782,178.0098088263782,178.0098088263782 -Hydropower - NPD 4/Moderate,403.7275774650693,327.2229567114046,328.49296667715953,309.9588290640163,300.54112971136306,291.1423794519747,281.7436291925864,272.3259298399332,385.14883113912293,370.10325108679564,355.0576710344684,340.03104007540594,324.98546002307864,309.9588290640163,309.9588290640163,309.9588290640163,309.9588290640163,309.9588290640163,309.95883366051856,307.85597377106893,307.85597377106893,307.85597377106893,301.09464093023917,294.42881255937743,293.2297777005549,293.2297777005549,293.2297777005549,293.2297777005549,293.2297777005549 -Hydropower - NPD 4/Conservative,403.7275774650693,327.2229567114046,328.49296667715953,309.9588290640163,309.9588290640163,309.9588290640163,309.9588290640163,309.9588290640163,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,214.98597362035844,208.75172469747653,208.65697922943394,208.65697922943394,208.65697922943394,204.59775339070305,200.59586450332986,199.87601334453464,199.87601334453464,199.87601334453464,199.87601334453464,199.87601334453464 -Hydropower - NPD 5/Advanced,121.23941874830714,99.04361879204157,99.46486225031991,93.31736385669393,94.74035052711015,96.18048161524221,97.60346828565845,99.04359937379051,75.38851447301575,74.61890002563965,74.00170098786876,73.38450195009787,72.78016122561387,72.16296218784298,71.55862146335897,70.94142242558807,70.33708170110408,69.7198826633332,69.10268475664823,68.41398888726955,68.41398888726955,68.41398888726955,66.75224940195204,65.11398214504074,64.8192941573195,64.8192941573195,64.8192941573195,64.8192941573195,64.8192941573195 -Hydropower - NPD 5/Moderate,121.23941874830714,99.04361879204157,99.46486225031991,93.31736385669393,94.50032867908814,95.70043791919821,96.8834027415924,98.06636756398662,66.09195396659167,66.86345276380528,67.64780987430579,68.4321669848063,69.20366578201993,69.98802289252043,69.98802289252043,69.98802289252043,69.98802289252043,69.98802289252043,69.98802403596413,69.78417537321135,69.78417537321135,69.78417537321135,68.10220005102414,66.4439827903651,66.1457062389131,66.1457062389131,66.1457062389131,66.1457062389131,66.1457062389131 -Hydropower - NPD 5/Conservative,121.23941874830714,99.04361879204157,99.46486225031991,93.31736385669393,93.31736385669393,93.31736385669393,93.31736385669393,93.31736385669393,105.26702300464704,105.38703392865803,105.38703392865803,105.38703392865803,105.38703392865803,105.38703392865803,105.38703392865803,105.38703392865803,105.38703392865803,105.38703392865803,101.58097487017685,101.52954161609661,101.52954161609661,101.52954161609661,99.06785777723478,96.64094545691731,96.20439769278842,96.20439769278842,96.20439769278842,96.20439769278842,96.20439769278842 -Hydropower - NPD 6/Advanced,173.14754951683835,139.1710815974733,139.77643946398163,130.94203162026446,133.02040262245507,135.08240849864418,137.1444143748333,139.2064202510224,105.38933807168655,104.1602605671295,103.28153651335397,102.41501696032536,101.53629290654982,100.65756885277435,99.77884479899882,98.90012074522332,98.02139669144782,97.1426726376723,96.26395019967852,95.41678928782494,95.41678928782494,95.41678928782494,93.04197053516394,90.70069632343628,90.27955295794023,90.27955295794023,90.27955295794023,90.27955295794023,90.27955295794023 -Hydropower - NPD 6/Moderate,173.14754951683835,139.1710815974733,139.77643946398163,130.94203162026446,132.66036985042206,134.37870808057968,136.09704631073726,137.81538454089485,92.06202325609136,93.17263282405763,94.29544689277078,95.41826096148392,96.54107503019706,97.65168459816334,97.65168459816334,97.65168459816334,97.65168459816334,97.65168459816334,97.65168623209243,97.26471927907022,97.26471927907022,97.26471927907022,94.86125295269655,92.49173581696175,92.06551217508958,92.06551217508958,92.06551217508958,92.06551217508958,92.06551217508958 -Hydropower - NPD 6/Conservative,173.14754951683835,139.1710815974733,139.77643946398163,130.94203162026446,130.94203162026446,130.94203162026446,130.94203162026446,130.94203162026446,148.17450929984497,148.28906518185542,148.28906518185542,148.28906518185542,148.28906518185542,148.28906518185542,148.28906518185542,148.28906518185542,148.28906518185542,148.28906518185542,142.80675037745124,142.75765499855643,142.75765499855643,142.75765499855643,139.21965744908692,135.73163445177522,135.10421638316225,135.10421638316225,135.10421638316225,135.10421638316225,135.10421638316225 -Hydropower - NPD 7/Advanced,246.92113322847067,196.4257802215876,197.2893038187687,184.68730413852344,178.92677978599508,173.17786939385493,167.4173450413266,161.6568206887983,151.0245370757615,148.89343771624678,147.6333230141312,146.38445933614167,145.13559565815214,143.8867319801626,142.63786830217305,141.3890046241835,140.14014094619395,138.89127726820442,137.64241588237766,136.67182081252392,136.67182081252392,136.67182081252392,133.3022109934317,129.98019723377735,129.38264054949104,129.38264054949104,129.38264054949104,129.38264054949104,129.38264054949104 -Hydropower - NPD 7/Moderate,246.92113322847067,196.4257802215876,197.2893038187687,184.68730413852344,182.5619493874898,180.43659463645616,178.29962592503435,176.17427117400072,190.6956481441499,188.34418410180925,185.98146903534257,183.63000499300193,181.27854095066124,178.91582588419456,178.91582588419456,178.91582588419456,178.91582588419456,178.91582588419456,178.91582891184882,178.3807261721228,178.3807261721228,178.3807261721228,173.92712715935747,169.53643565657245,168.74664752023395,168.74664752023395,168.74664752023395,168.74664752023395,168.74664752023395 -Hydropower - NPD 7/Conservative,246.92113322847067,196.4257802215876,197.2893038187687,184.68730413852344,184.68730413852344,184.68730413852344,184.68730413852344,184.68730413852344,163.3989147470226,163.2711611827528,163.2711611827528,163.2711611827528,163.2711611827528,163.2711611827528,163.2711611827528,163.2711611827528,163.2711611827528,163.2711611827528,157.26674629016435,157.23190440836805,157.23190440836805,157.23190440836805,153.36698126893603,149.55665053673908,148.87125644655848,148.87125644655848,148.87125644655848,148.87125644655848,148.87125644655848 -Hydropower - NPD 8/Advanced,558.3358848349035,446.5416531954906,448.36318756081664,421.7802712811359,416.5237928094539,411.2853159763734,406.04683914329297,400.80836231021254,322.87010658067527,317.95404970522264,315.4852535541391,313.00176218787044,310.53296603678695,308.06416988570334,305.5953737346197,303.1118823683512,300.64308621726764,298.174290066184,295.70549845769773,291.3210024516284,291.3210024516284,291.3210024516284,284.64405823393156,278.06142648886834,276.8773568600095,276.8773568600095,276.8773568600095,276.8773568600095,276.8773568600095 -Hydropower - NPD 8/Moderate,558.3358848349035,446.5416531954906,448.36318756081664,421.7802712811359,420.91619262825674,420.05211397537744,419.18803532249825,418.3419583082206,347.8960580407664,347.1759924967003,346.45592695263434,345.73586140856827,345.0304910796873,344.3104255356212,344.3104255356212,344.3104255356212,344.3104255356212,344.3104255356212,344.3104309173478,342.44667171503676,342.44667171503676,342.44667171503676,334.53029473836636,326.7257373400279,325.32187035491387,325.32187035491387,325.32187035491387,325.32187035491387,325.32187035491387 -Hydropower - NPD 8/Conservative,558.3358848349035,446.5416531954906,448.36318756081664,421.7802712811359,421.7802712811359,421.7802712811359,421.7802712811359,421.7802712811359,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,413.1214831137418,399.0442079075826,398.936198074014,398.936198074014,398.936198074014,389.84797505357113,380.88812404837296,379.2764453360842,379.2764453360842,379.2764453360842,379.2764453360842,379.2764453360842 -Hydropower - NSD 1/Advanced,145.72977683977405,120.20593541552276,119.97652863860657,112.5359233508314,111.67111084218327,111.1522233369944,110.4603733300759,109.94148582488702,109.24963581796852,108.73074831277965,108.21186080759077,107.52001080067227,107.17408579721302,106.48223579029452,106.13631078683527,105.6174232816464,105.6174232816464,105.6174232816464,105.44446245362126,105.44446245362126,105.44446245362126,105.09853745016201,102.63656259772424,100.03640087269565,99.59980150107604,99.59980150107604,99.42683899934642,99.42683899934642,99.42683899934642 -Hydropower - NSD 1/Moderate,153.48421257341732,127.90023704901363,128.3744326778871,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.45416647677227,121.4541681930118,121.4541681930118,121.4541681930118,121.4541681930118,118.9296254217473,116.44074205743071,115.99304707530302,115.99304707530302,115.99304707530302,115.99304707530302,115.99304707530302 -Hydropower - NSD 1/Conservative,154.1508454585411,128.4129755122252,128.8895762831933,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.9342101728163,121.93421189776068,121.93421189776068,121.93421189776068,121.93421189776068,119.3968645291549,116.8953574336533,116.44539172193326,116.44539172193326,116.44539172193326,116.44539172193326,116.44539172193326 -Hydropower - NSD 2/Advanced,117.10696952859425,95.23586565574368,95.30340644326994,89.09645044929447,88.92348794756484,88.5775629441056,88.40460044237597,88.23163794064634,88.05867543891671,87.88571293718708,87.71275043545747,87.53978793372784,87.19386293026858,87.19386293026858,87.02090042853897,86.84793792680934,86.84793792680934,86.84793792680934,86.8479394232515,86.67497692152187,86.67497692152187,86.67497692152187,84.4737502331248,82.3036160812296,81.91325702130872,81.91325702130872,81.91325702130872,81.91325702130872,81.7402945195791 -Hydropower - NSD 2/Moderate,121.39961304115319,99.02993237441544,99.45389333090452,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673659824209,93.26673813266902,93.26673813266902,93.26673813266902,93.26673813266902,91.0096368376918,88.78441731335296,88.3841496152109,88.3841496152109,88.3841496152109,88.3841496152109,88.3841496152109 -Hydropower - NSD 2/Conservative,121.99049218933112,99.48440510317114,99.91049789015317,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69222987428111,93.69223141642371,93.69223141642371,93.69223141642371,93.69223141642371,91.42378059198488,89.18737185136844,88.7850914610877,88.7850914610877,88.7850914610877,88.7850914610877,88.7850914610877 -Hydropower - NSD 3/Advanced,137.0471784024631,113.65950144777383,113.17013268202483,106.32441144565337,105.58792595441754,105.03556183599068,104.11495497194589,103.74671222632799,103.19434810790112,102.4578626166653,101.90549849823843,101.53725575262051,100.8007702613847,100.43252751576678,100.06428477014887,99.32779927891305,99.32779927891305,99.32779927891305,99.14367946686896,99.14367946686896,99.14367946686896,98.95955809406,96.66371444334415,94.40029980272925,93.80904027647941,93.80904027647941,93.80904027647941,93.62491890367045,93.62491890367045 -Hydropower - NSD 3/Moderate,144.4820675478977,120.95050656088743,121.39262598753041,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047008655309,114.94047168670036,114.94047168670036,114.94047168670036,114.94047168670036,112.58669755930339,110.26617071550473,109.84875934189199,109.84875934189199,109.84875934189199,109.84875934189199,109.84875934189199 -Hydropower - NSD 3/Conservative,145.1110679314419,121.43430011085321,121.87868890544027,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.3934145416914,115.39341615005213,115.39341615005213,115.39341615005213,115.39341615005213,113.02756026548634,110.69512232048892,110.2755684036318,110.2755684036318,110.2755684036318,110.2755684036318,110.2755684036318 -Hydropower - NSD 4/Advanced,101.66846031058478,82.88224007697399,82.90156869796809,77.57116884138603,77.39820633965641,77.22524383792678,77.05228133619715,77.05228133619715,76.87931883446753,76.70635633273791,76.70635633273791,76.53339383100828,76.18746882754903,76.18746882754903,76.01450632581941,76.01450632581941,75.84154382408978,75.84154382408978,75.84154514603935,75.84154514603935,75.84154514603935,75.84154514603935,73.89699243161984,71.97990670938773,71.63506545629525,71.63506545629525,71.63506545629525,71.63506545629525,71.63506545629525 -Hydropower - NSD 4/Moderate,105.09374912800381,85.88939691195989,86.26388846854923,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867305139214,80.79867440677623,80.79867440677623,80.79867440677623,80.79867440677623,78.80494039802315,76.83936807192136,76.48580515289464,76.48580515289464,76.48580515289464,76.48580515289464,76.48580515289464 -Hydropower - NSD 4/Conservative,105.62402528662498,86.29725705315094,86.67366179095185,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052599142716,81.18052735373556,81.18052735373556,81.18052735373556,81.18052735373556,79.17660786982465,77.20099393937114,76.8456247581687,76.8456247581687,76.8456247581687,76.8456247581687,76.8456247581687 +Hydropower - NPD 1/Advanced,114.99449143721586,98.26269213656914,98.58197154806679,93.87063287016619,93.25934683517197,92.62768459901123,92.016398564017,91.38473632785629,90.77345029286204,88.51404404523745,87.98426281490912,87.43410538341429,86.90432415308597,86.37454292275761,85.84476169242927,85.31498046210095,84.76482303060612,84.23504180027778,83.70526056994944,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,78.77432648668255,78.77432648668255,78.77432648668255,78.77432648668255,78.77432648668255 +Hydropower - NPD 1/Moderate,114.99449143721586,98.26269213656914,98.58197154806679,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,89.98295672585394,89.98295672585394,89.98295672585394,89.98295672585394,89.98295672585394 +Hydropower - NPD 1/Conservative,114.99449143721586,98.26269213656914,98.58197154806679,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,91.38473632785629,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,88.98108370737053,88.98108370737053,88.98108370737053,88.98108370737053,88.98108370737053 +Hydropower - NPD 2/Advanced,159.88503864569554,130.76983719523346,131.27384063389988,123.83668430977046,114.24247544345845,104.64826657714643,95.05405771083441,85.45984884452243,81.02336187098486,79.2731788644079,78.8131056907017,78.3530325169955,77.8752642212237,77.41519104751751,76.95511787381133,76.49504470010513,76.03497152639895,75.55720323062712,75.09713005692095,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,70.58933352015298,70.58933352015298,70.58933352015298,70.58933352015298,70.58933352015298 +Hydropower - NPD 2/Moderate,159.88503864569554,130.76983719523346,131.27384063389988,123.83668430977046,119.29378541067912,114.75088651158781,110.20798761249647,105.66508871340514,180.0452649502094,170.75532586575753,161.46538678130557,152.1931428189193,142.90320373446738,133.61326465001548,133.61326465001548,133.61326465001548,133.61326465001548,133.61326465001548,133.61326465001548,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,128.447294363892,128.447294363892,128.447294363892,128.447294363892,128.447294363892 +Hydropower - NPD 2/Conservative,159.88503864569554,130.76983719523346,131.27384063389988,123.83668430977046,123.83668430977046,123.83668430977046,123.83668430977046,123.83668430977046,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,75.60323426562752,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,73.53415108291172,73.53415108291172,73.53415108291172,73.53415108291172,73.53415108291172 +Hydropower - NPD 3/Advanced,210.24438015549055,172.07380195334156,172.71288504466443,163.282471500558,152.034808456664,140.8075216139365,129.5598585700425,118.31219552614853,109.77991039873719,106.92505888643356,106.31568312029867,105.70630735416381,105.09693158802892,104.46654286444112,103.85716709830622,103.24779133217135,102.63841556603647,102.0290397999016,101.39865107631377,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,95.13844831474584,95.13844831474584,95.13844831474584,95.13844831474584,95.13844831474584 +Hydropower - NPD 3/Moderate,210.24438015549055,172.07380195334156,172.71288504466443,163.282471500558,158.00503539844107,152.74797549749061,147.4705393953737,142.19310329325677,216.06344919564162,206.52356651201285,196.98368382838396,187.46481410220807,177.92493141857923,168.3850487349504,168.3850487349504,168.3850487349504,168.3850487349504,168.3850487349504,168.3850487349504,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,161.4326820593947,161.4326820593947,161.4326820593947,161.4326820593947,161.4326820593947 +Hydropower - NPD 3/Conservative,210.24438015549055,172.07380195334156,172.71288504466443,163.282471500558,163.282471500558,163.282471500558,163.282471500558,163.282471500558,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,107.14603728692045,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,104.3212601107388,104.3212601107388,104.3212601107388,104.3212601107388,104.3212601107388 +Hydropower - NPD 4/Advanced,386.92482821311046,309.9404414200976,311.1585126558674,293.1844563313396,274.14450498872964,255.1222487681852,236.0822974255752,217.0600412050308,197.20611424740216,193.13991284762824,191.883559180969,190.6272055143098,189.3708518476506,188.11449818099138,186.85814451433217,185.61948596973855,184.36313230307937,183.10677863642016,181.85042496976098,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,171.68827231907252,171.68827231907252,171.68827231907252,171.68827231907252,171.68827231907252 +Hydropower - NPD 4/Moderate,386.92482821311046,309.9404414200976,311.1585126558674,293.1844563313396,284.38998066472516,275.61320012017626,266.8364195756274,258.04194390901296,363.3987006877304,349.348773767626,335.2988468475216,321.2666150494828,307.2166881293784,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742,281.5287684493818,281.5287684493818,281.5287684493818,281.5287684493818,281.5287684493818 +Hydropower - NPD 4/Conservative,386.92482821311046,309.9404414200976,311.1585126558674,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,198.6748093788488,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,192.85120918095754,192.85120918095754,192.85120918095754,192.85120918095754,192.85120918095754 +Hydropower - NPD 5/Advanced,115.72358753893276,93.31126494808471,93.71528110041476,87.75355335843327,89.08237276307551,90.42720204006285,91.75602144470507,93.1008507216924,70.85827480752742,70.12610035738676,69.54974495296364,68.9733895485405,68.40904154837617,67.83268614395303,67.2683381437887,66.69198273936556,66.12763473920124,65.5512793347781,64.97492393035496,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,61.94352549624682,61.94352549624682,61.94352549624682,61.94352549624682,61.94352549624682 +Hydropower - NPD 5/Moderate,115.72358753893276,93.31126494808471,93.71528110041476,87.75355335843327,88.85823455024429,89.97892561440041,91.08360680621142,92.18828799802245,62.17692152840389,62.89736578393281,63.629817443720555,64.36226910350828,65.08271335903721,65.81516501882494,65.81516501882494,65.81516501882494,65.81516501882494,65.81516501882494,65.81516501882494,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,63.23491789755078,63.23491789755078,63.23491789755078,63.23491789755078,63.23491789755078 +Hydropower - NPD 5/Conservative,115.72358753893276,93.31126494808471,93.71528110041476,87.75355335843327,87.75355335843327,87.75355335843327,87.75355335843327,87.75355335843327,98.91243438295905,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,95.4703118287653,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,91.94426347811921,91.94426347811921,91.94426347811921,91.94426347811921,91.94426347811921 +Hydropower - NPD 6/Advanced,165.18336034582745,130.93326703951874,131.51386799889977,122.94642626024459,124.8872594213513,126.81281043158315,128.73836144181502,130.66391245204684,98.91446841111431,97.7411182368029,96.92054444067504,96.11136750282674,95.29079370669888,94.47021991057102,93.64964611444317,92.8290723183153,92.00849852218744,91.18792472605958,90.36735092993172,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,86.16974549114268,86.16974549114268,86.16974549114268,86.16974549114268,86.16974549114268 +Hydropower - NPD 6/Moderate,165.18336034582745,130.93326703951874,131.51386799889977,122.94642626024459,124.55105210210446,126.15567794396435,127.76030378582422,129.3649296276841,86.46909916984178,87.50621327328116,88.5547242350001,89.60323519671901,90.65174615843796,91.68886026187734,91.68886026187734,91.68886026187734,91.68886026187734,91.68886026187734,91.68886026187734,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,87.90612786702017,87.90612786702017,87.90612786702017,87.90612786702017,87.90612786702017 +Hydropower - NPD 6/Conservative,165.18336034582745,130.93326703951874,131.51386799889977,122.94642626024459,122.94642626024459,122.94642626024459,122.94642626024459,122.94642626024459,139.03853113146795,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,134.02598564451515,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959,128.9814380742793,128.9814380742793,128.9814380742793,128.9814380742793,128.9814380742793 +Hydropower - NPD 7/Advanced,235.52384977553388,184.67480174496077,185.5030104074886,173.28182932087657,167.90251221292726,162.53404050237305,157.15472339442374,151.77540628647446,141.82121139169624,139.78392475252713,138.60719913516323,137.44097999652578,136.27476085788834,135.10854171925087,133.94232258061345,132.776103441976,131.60988430333853,130.44366516470112,129.27744602606367,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,123.55127022736336,123.55127022736336,123.55127022736336,123.55127022736336,123.55127022736336 +Hydropower - NPD 7/Moderate,235.52384977553388,184.67480174496077,185.5030104074886,173.28182932087657,171.29712159758077,169.31241387428497,167.31686075359409,165.3321530302983,178.86705538120643,176.67120132737557,174.46484079481823,172.26898674098734,170.0731326871565,167.86677215459918,167.86677215459918,167.86677215459918,167.86677215459918,167.86677215459918,167.86677215459918,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,161.03935008699784,161.03935008699784,161.03935008699784,161.03935008699784,161.03935008699784 +Hydropower - NPD 7/Conservative,235.52384977553388,184.67480174496077,185.5030104074886,173.28182932087657,173.28182932087657,173.28182932087657,173.28182932087657,173.28182932087657,153.4022158957333,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,147.67584607114213,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,142.18270812713905,142.18270812713905,142.18270812713905,142.18270812713905,142.18270812713905 +Hydropower - NPD 8/Advanced,534.1989504547489,421.75389847604123,423.50093879477686,397.7213290576418,392.81270219663804,387.92088570159666,383.02906920655533,378.1372527115139,304.6489837702739,299.90408116789763,297.59865955020507,295.2795151847881,292.97409356709557,290.66867194940306,288.36325033171045,286.04410596629356,283.73868434860094,281.43326273090844,279.1278411132159,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,265.32238864589493,265.32238864589493,265.32238864589493,265.32238864589493,265.32238864589493 +Hydropower - NPD 8/Moderate,534.1989504547489,421.75389847604123,423.50093879477686,397.7213290576418,396.91443149144936,396.107533925257,395.3006363590646,394.5105491588345,328.01882314485977,327.34640850636606,326.6739938678724,326.0015792293787,325.3428873386094,324.6704727001158,324.6704727001158,324.6704727001158,324.6704727001158,324.6704727001158,324.6704727001158,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,311.6219679214127,311.6219679214127,311.6219679214127,311.6219679214127,311.6219679214127 +Hydropower - NPD 8/Conservative,534.1989504547489,421.75389847604123,423.50093879477686,397.7213290576418,397.7213290576418,397.7213290576418,397.7213290576418,397.7213290576418,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,376.4898368472044,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,363.54857271949555,363.54857271949555,363.54857271949555,363.54857271949555,363.54857271949555 +Hydropower - NSD 1/Advanced,139.66607004538878,113.91292795150223,113.66460894971837,106.42794363655372,105.56313112790559,105.04424362271672,104.35239361579822,103.83350611060933,103.14165610369083,102.62276859850196,102.10388109331309,101.41203108639459,101.06610608293533,100.37425607601683,100.02833107255759,99.50944356736872,99.50944356736872,99.50944356736872,99.33648106563909,99.33818066803094,99.33818066803094,98.9922556645717,98.9922556645717,98.81929316284207,95.33916366491319,95.33916366491319,95.16620116318356,95.16620116318356,95.16620116318356 +Hydropower - NSD 1/Moderate,147.26422208770504,121.44730090830696,121.90210368248464,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,111.62413061800838,111.62413061800838,111.62413061800838,111.62413061800838,111.62413061800838 +Hydropower - NSD 1/Conservative,147.89887133367353,121.92730978187114,122.38441933669021,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,112.05431591891863,112.05431591891863,112.05431591891863,112.05431591891863,112.05431591891863 +Hydropower - NSD 2/Advanced,111.69456593155324,89.60935165363358,89.6599832131576,83.63536787733271,83.46240537560308,83.11648037214384,82.94351787041421,82.77055536868458,82.59759286695495,82.42463036522534,82.25166786349571,82.07870536176608,81.73278035830684,81.73278035830684,81.55981785657721,81.38685535484758,81.38685535484758,81.38685535484758,81.38685535484758,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,78.10386404344396,78.10386404344396,78.10386404344396,78.10386404344396,77.93090154171435 +Hydropower - NSD 2/Moderate,115.84764447325271,93.26059834475309,93.66722085962596,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,84.478061310568,84.478061310568,84.478061310568,84.478061310568,84.478061310568 +Hydropower - NSD 2/Conservative,116.41017448672478,93.68606075541227,94.0947279167627,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,84.85936191819297,84.85936191819297,84.85936191819297,84.85936191819297,84.85936191819297 +Hydropower - NSD 3/Advanced,131.3984382225436,107.79113881365784,107.28413399799538,100.62859110376787,99.89210561253205,99.33974149410518,98.4191346300604,98.05089188444249,97.49852776601563,96.7620422747798,96.20967815635294,95.84143541073502,95.1049499194992,94.73670717388129,94.36846442826338,93.63197893702755,93.63197893702755,93.63197893702755,93.4478575642186,93.44944247941632,93.44944247941632,93.26532110660737,93.26532110660737,93.26532110660737,89.83590532976433,89.83590532976433,89.83590532976433,89.65178395695537,89.65178395695537 +Hydropower - NSD 3/Moderate,138.6886271940579,114.93406892844737,115.35810729892489,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,105.77537122623401,105.77537122623401,105.77537122623401,105.77537122623401,105.77537122623401 +Hydropower - NSD 3/Conservative,139.28744946646364,115.38698052689101,115.81319545652205,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,106.18127187306064,106.18127187306064,106.18127187306064,106.18127187306064,106.18127187306064 +Hydropower - NSD 4/Advanced,96.89718329842955,77.911805576432,77.91619666946326,72.74687564389154,72.57391314216191,72.40095064043228,72.22798813870267,72.22798813870267,72.05502563697304,71.88206313524341,71.88206313524341,71.70910063351378,71.36317563005454,71.36317563005454,71.19021312832491,71.19021312832491,71.01725062659528,71.01725062659528,71.01725062659528,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,68.2698666358177,68.2698666358177,68.2698666358177,68.2698666358177,68.2698666358177 +Hydropower - NSD 4/Moderate,100.1996258654566,80.79325103299954,81.15242726422618,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,73.03549429999255,73.03549429999255,73.03549429999255,73.03549429999255,73.03549429999255 +Hydropower - NSD 4/Conservative,100.70446049293153,81.1750762733347,81.5360874437079,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,73.37768715298932,73.37768715298932,73.37768715298932,73.37768715298932,73.37768715298932 diff --git a/tests/data/Hydropower/Market/20/df_tc.csv b/tests/data/Hydropower/Market/20/df_tc.csv index 9dcc186..7a932d6 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Moderate,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Conservative,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 +10 year CRF/Advanced,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 +10 year CRF/Moderate,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 +10 year CRF/Conservative,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 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,4.757708795783588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PTC/Moderate,4.757708795783588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PTC/Conservative,4.757708795783588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PVD/Advanced,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Moderate,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Conservative,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PFF/Advanced,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 -PFF/Moderate,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 -PFF/Conservative,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 +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,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PVD/Moderate,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PVD/Conservative,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PFF/Advanced,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 +PFF/Moderate,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 +PFF/Conservative,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 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,0.9389989429131974,0.9289729427459326,0.9289729774449085,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9270125473002568,0.9296122680590677,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908 -2/nan,0.8817190147921021,0.8629907283540376,0.8629907928228585,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8593522628521109,0.8641789689259239,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897 -3/nan,0.8279332228362497,0.801695036481506,0.801695126316193,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.789984053764162,0.789984053764162,0.789984053764162,0.789984053764162,0.7966303302147753,0.8033513713121748,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726 -4/nan,0.7774284210459552,0.7447529972250322,0.7447531084970259,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7384863116690434,0.7468052903338731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731 -5/nan,0.730004465552828,0.6918553834509915,0.6918555126618331,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6845860769266914,0.6942393597457823,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795 -6/nan,0.6854734214760191,0.6427149315190831,0.6427150755591368,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6346198830181017,0.6453734257891518,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803 -7/nan,0.6436588181610745,0.597064781280033,0.5970649373909005,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5883005943240015,0.5999470540929037,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235 -8/nan,0.604394949850007,0.5546570268756689,0.5546571926159828,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5453620325225477,0.5577181416706604,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228 -9/nan,0.5675262190112315,0.5152613704713999,0.5152615436857036,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.5055574469695724,0.518461626616151,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019 -10/nan,0.53290651972707,0.4786638716101185,0.4786640504005679,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.46865809672187775,0.4819682886202338,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588 -11/nan,0.5003986586952698,0.444665785395813,0.44466596809645537,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.421308794423646,0.421308794423646,0.421308794423646,0.421308794423646,0.4344519360550381,0.4480436339168028,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156 -12/nan,0.4698738115500402,0.4130824831975796,0.41308266835098684,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.40274239592190914,0.4165068587148257,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184 -13/nan,0.44121101234808263,0.3837424500128528,0.3837426363489039,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.37334725434937754,0.3871898855920468,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038 -14/nan,0.4142966741965112,0.3564863530449737,0.3564865394616001,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3460975892819733,0.35993646771475357,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407 -15/nan,0.3890241391229774,0.3311661764369547,0.33116636198267446,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3208368078547602,0.3346013561094815,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389 -16/nan,0.36529325540419244,0.30764441746255644,0.3076446013206435,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.29741974651712433,0.31104952554857485,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811 +1/nan,0.9431147648255134,0.9346182957536857,0.9346172116889923,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9346153040412843,0.9346153040412843,0.9346153040412843,0.9346153040412843,0.9346153040412843 +2/nan,0.8894654596318834,0.8735113587575238,0.8735093323853067,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8735057665481825,0.8735057665481825,0.8735057665481825,0.8735057665481825,0.8735057665481825 +3/nan,0.8388680077811409,0.8163996974434432,0.8163968566182686,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8163918575842446,0.8163918575842446,0.8163918575842446,0.8163918575842446,0.8163918575842446 +4/nan,0.7911488038781574,0.7630220938784156,0.7630185537642242,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7630123241929277,0.7630123241929277,0.7630123241929277,0.7630123241929277,0.7630123241929277 +5/nan,0.7461441181115347,0.7131344090030536,0.7131302731860868,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.7131229953628202,0.7131229953628202,0.7131229953628202,0.7131229953628202,0.7131229953628202 +6/nan,0.7036995344787,0.6665084659857458,0.6665038274961897,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6664956651298536,0.6664956651298536,0.6664956651298536,0.6664956651298536,0.6664956651298536 +7/nan,0.6636694209677025,0.6229310065850011,0.62292594883453,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6229170487075361,0.6229170487075361,0.6229170487075361,0.6229170487075361,0.6229170487075361 +8/nan,0.6259164298778394,0.5822027157466018,0.5821973133884484,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5821878068702935,0.5821878068702935,0.5821878068702935,0.5821878068702935,0.5821878068702935 +9/nan,0.5903110265646634,0.5441373099742565,0.5441316296919341,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5441216341272078,0.5441216341272078,0.5441216341272078,0.5441216341272078,0.5441216341272078 +10/nan,0.5567310449924399,0.5085606853041345,0.5085547865344627,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.5085444065152409,0.5085444065152409,0.5085444065152409,0.5085444065152409,0.5085444065152409 +11/nan,0.5250612685691072,0.4753101209862767,0.4753040565819302,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4752933851137363,0.4752933851137363,0.4752933851137363,0.4752933851137363,0.4752933851137363 +12/nan,0.4951930348255392,0.444233535230672,0.4442273520670707,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.4442164716368859,0.4442164716368859,0.4442164716368859,0.4442164716368859,0.4442164716368859 +13/nan,0.46702386258272066,0.4151887896139256,0.41518252914490994,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.41517151269905467,0.41517151269905467,0.41517151269905467,0.41517151269905467,0.41517151269905467 +14/nan,0.4404571003276054,0.3880430389650027,0.3880367377313995,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.38802564957050695,0.38802564957050695,0.38802564957050695,0.38802564957050695,0.38802564957050695 +15/nan,0.4154015945911972,0.36267212375655183,0.36266581385141344,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3626547104491562,0.3626547104491562,0.3626547104491562,0.3626547104491562,0.3626547104491562 +16/nan,0.3917713771910201,0.33896000222271827,0.33895371171672717,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3389426424684421,0.3389426424684421,0.3389426424684421,0.3389426424684421,0.3389426424684421 diff --git a/tests/data/Hydropower/Market/30/df_capex.csv b/tests/data/Hydropower/Market/30/df_capex.csv index d13c3ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3215.6895754600077,3182.6261005547804,3150.6291893561734,3117.565714450946,3085.568803252339,3057.8381468802127,3030.107490508087,3001.3102704293406,2973.5796140572143,2945.8489576850884,2918.118301312962,2890.3876449408363,2861.5904248620895,2833.8597684899637,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374 -Hydropower - NPD 1/Moderate,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147 -Hydropower - NPD 1/Conservative,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946 -Hydropower - NPD 2/Advanced,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,5745.578687563205,5121.638919190367,4497.69915081753,3873.7593824446926,3199.691119860704,3166.6276449554766,3138.896988583351,3111.1663322112245,3082.369112132478,3054.6384557603524,3026.907799388226,2999.1771430160998,2971.446486643974,2942.6492665652277,2914.9186101931014,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519 -Hydropower - NPD 2/Moderate,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6074.080309202237,5778.642162468432,5483.204015734626,5187.765869000821,9168.181622107537,8608.235676131913,8048.289730156291,7489.4103478872885,6929.464401911665,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041 -Hydropower - NPD 2/Conservative,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3232.7545947659314,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503 -Hydropower - NPD 3/Advanced,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,5911.962625795961,5324.286023448211,4735.5428573938425,4146.799691339473,3526.059614086496,3489.796448061408,3458.866100569421,3427.935753077434,3397.0054055854475,3365.0084943868405,3334.0781468948535,3303.147799402867,3272.21745191088,3241.2871044188933,3209.2901932202863,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444 -Hydropower - NPD 3/Moderate,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6224.46579183569,5949.292355527669,5673.0523555130285,5396.812355498388,8920.738842171642,8436.518919366057,7952.29899656047,7469.145637461504,6984.925714655917,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331 -Hydropower - NPD 3/Conservative,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3562.322780111584,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103 -Hydropower - NPD 4/Advanced,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13119.800155135506,11973.244170518754,10825.621622195382,9679.06563757863,8482.381158750726,8400.255753340969,8324.529730170932,8248.803707000896,8173.077683830858,8097.351660660822,8021.625637490785,7946.966178027369,7871.240154857332,7795.514131687295,7719.7881085172585,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436 -Hydropower - NPD 4/Moderate,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13737.340541268622,13208.324942784986,12679.30934430135,12149.227182111093,18499.547491327972,17652.695908271504,16805.84432521504,15960.059305865192,15113.207722808726,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888 -Hydropower - NPD 4/Conservative,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8570.905946400206,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105 -Hydropower - NPD 5/Advanced,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5318.95320491511,5408.54455627121,5497.06934392069,5586.66069527679,5678.38517404613,5631.456370954839,5580.261313037068,5529.066255119296,5478.937760908146,5427.742702990375,5377.614208779223,5326.419150861452,5276.290656650301,5225.09559873253,5173.900540814759,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037 -Hydropower - NPD 5/Moderate,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5304.021313022427,5378.680772485844,5452.273668242639,5525.866563999436,4907.2596141597,4971.253436556914,5036.313822660748,5101.374208764582,5165.368031161796,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631 -Hydropower - NPD 5/Conservative,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5973.823320779935,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5744.512123856584,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723 -Hydropower - NPD 6/Advanced,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8009.893436717963,8144.280463752112,8278.667490786262,8413.054517820412,8550.64123597442,8477.048340217625,8400.255753340969,8324.529730170932,8247.737143294275,8170.944556417618,8094.1519695409615,8017.359382664305,7940.566795787648,7863.774208910991,7786.981622034334,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612 -Hydropower - NPD 6/Moderate,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7986.4290351723175,8098.418224367442,8210.407413562567,8322.396602757692,7385.953668345125,7483.010965647567,7581.134826656628,7679.25868766569,7777.382548674751,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193 -Hydropower - NPD 6/Conservative,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8997.5314290483,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,8647.698533276864,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001 -Hydropower - NPD 7/Advanced,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15298.789807760646,14770.84077298363,14241.825174499994,13712.809576016358,13183.793977532721,13049.406950498571,12929.951815357104,12811.563243922259,12693.174672487414,12574.786101052567,12456.397529617721,12338.008958182874,12219.620386748029,12101.231815313184,11982.843243878337,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995 -Hydropower - NPD 7/Moderate,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15632.62424793278,15437.443089621276,15241.195367603153,15046.01420929165,16944.497607075667,16721.58579239204,16497.60741400179,16274.695599318162,16051.783784634532,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282 -Hydropower - NPD 7/Conservative,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,13872.794132009392,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13309.648494913909,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048 -Hydropower - NPD 8/Advanced,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21228.88401656915,20918.513977942664,20608.143939316175,20297.773900689688,19984.204170943336,19796.488958578175,19617.306255865977,19437.056989447156,19257.874286734957,19078.69158402276,18899.508881310558,18719.25961489174,18540.07691217954,18360.89420946734,18181.711506755142,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078 -Hydropower - NPD 8/Moderate,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21489.12556098449,21437.930503066716,21386.735445148945,21336.606950937796,21800.562163317598,21748.300541693206,21696.038920068815,21643.777298444424,21592.58224052665,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226 -Hydropower - NPD 8/Conservative,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,20193.2506574409,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118 -Hydropower - NSD 1/Advanced,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186 -Hydropower - NSD 1/Moderate,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537 -Hydropower - NSD 1/Conservative,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827 -Hydropower - NSD 2/Advanced,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455 -Hydropower - NSD 2/Moderate,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541 -Hydropower - NSD 2/Conservative,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473 -Hydropower - NSD 3/Advanced,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595 -Hydropower - NSD 3/Moderate,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543 -Hydropower - NSD 3/Conservative,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733 -Hydropower - NSD 4/Advanced,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408 -Hydropower - NSD 4/Moderate,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228 -Hydropower - NSD 4/Conservative,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936 +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_lcoe.csv b/tests/data/Hydropower/Market/30/df_lcoe.csv index 315f490..0d012aa 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,99.81630161049212,89.29585805113703,89.65864337331782,86.5123576638352,85.97356695107082,85.41681654788098,84.87802583511659,84.32127543192675,83.78248471916237,81.58590775080366,81.1189557997412,80.63404415825326,80.16709220719079,79.70014025612834,79.23318830506588,78.76623635400342,78.28132471251547,77.81437276145301,77.3474219240199,74.5800218963459,74.5800218963459,74.5800218963459,72.94417170238614,71.33622189285953,69.49365339473562,69.49365339473562,69.49365339473562,69.49365339473562,69.49365339473562 -Hydropower - NPD 1/Moderate,99.81630161049212,89.29585805113703,89.65864337331782,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.51235895269926,85.12865893886226,85.12865893886226,85.12865893886226,83.23540016250062,81.3744320249071,79.24192686459266,79.24192686459266,79.24192686459266,79.24192686459266,79.24192686459266 -Hydropower - NPD 1/Conservative,99.81630161049212,89.29585805113703,89.65864337331782,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,86.5123576638352,84.32127666915159,84.32127666915159,84.32127666915159,84.32127666915159,82.50387259581659,80.71746541480316,78.67040052692168,78.67040052692168,78.67040052692168,78.67040052692168,78.67040052692168 -Hydropower - NPD 2/Advanced,135.36098080994688,116.61510297103048,117.18778333591574,112.2211655099556,103.76477956693424,95.30839362391288,86.85200768089149,78.39562173787014,74.72771546681264,73.0425874730788,72.63707656820877,72.23156566333873,71.81045818520447,71.40494728033444,70.99943637546441,70.59392547059439,70.18841456572436,69.76730708759008,69.36179718731222,66.81815957954062,66.81815957954062,66.81815957954062,65.34733754233812,63.90160123757141,62.244915092285915,62.244915092285915,62.244915092285915,62.244915092285915,62.244915092285915 -Hydropower - NPD 2/Moderate,135.36098080994688,116.61510297103048,117.18778333591574,112.2211655099556,108.21703062753355,104.21289574511145,100.20876086268936,96.20462598026727,162.00613945345464,153.81793848973285,145.62973752601107,137.45713313555353,129.26893217183175,121.08073120810998,121.08073120810998,121.08073120810998,121.08073120810998,121.08073120810998,121.08073340328909,120.17950773638209,120.17950773638209,120.17950773638209,116.9549302010762,113.78534972674915,110.15329038033028,110.15329038033028,110.15329038033028,110.15329038033028,110.15329038033028 -Hydropower - NPD 2/Conservative,135.36098080994688,116.61510297103048,117.18778333591574,112.2211655099556,112.2211655099556,112.2211655099556,112.2211655099556,112.2211655099556,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,71.47150401700306,69.7079510580758,69.65012961436763,69.65012961436763,69.65012961436763,68.1352951201585,66.6462970166513,64.94003667006979,64.94003667006979,64.94003667006979,64.94003667006979,64.94003667006979 -Hydropower - NPD 3/Advanced,178.8861458253186,154.125409916984,154.85157626795015,148.55383853419104,138.6400894193265,128.74429999488748,118.83055088002295,108.91680176515844,101.54127012307731,98.77114751862986,98.23404052684286,97.69693353505589,97.15982654326889,96.60419862073061,96.06709162894364,95.52998463715664,94.99287764536963,94.45577065358266,93.90014404447147,90.20314592798354,90.20314592798354,90.20314592798354,88.27829397869124,86.3862715082598,84.21818082464209,84.21818082464209,84.21818082464209,84.21818082464209,84.21818082464209 -Hydropower - NPD 3/Moderate,178.8861458253186,154.125409916984,154.85157626795015,148.55383853419104,143.90227871399193,139.26867858421832,134.61711876401918,129.96555894382007,195.2201378630285,186.81163530194945,178.40313274087038,170.01315111054262,161.60464854946358,153.1961459883845,153.1961459883845,153.1961459883845,153.1961459883845,153.1961459883845,153.19614864884912,151.41247284976237,151.41247284976237,151.41247284976237,147.50442067423387,143.6630226205098,139.26111965027332,139.26111965027332,139.26111965027332,139.26111965027332,139.26111965027332 -Hydropower - NPD 3/Conservative,178.8861458253186,154.125409916984,154.85157626795015,148.55383853419104,148.55383853419104,148.55383853419104,148.55383853419104,148.55383853419104,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,101.49944961943551,99.07489282572521,99.0030540623302,99.0030540623302,99.0030540623302,96.92886316645419,94.89004881275567,92.55374759278558,92.55374759278558,92.55374759278558,92.55374759278558,92.55374759278558 -Hydropower - NPD 4/Advanced,326.2734539502117,275.7313998030615,277.11544885162095,265.1121690151357,248.33025618282213,231.5639399237728,214.78202709145918,198.01571083240984,180.51635562994161,176.61174248787475,175.50438578611428,174.39702908435385,173.28967238259335,172.18231568083291,171.07495897907242,169.9831988505762,168.87584214881574,167.76848544705524,166.66113140582834,161.68303220570778,161.68303220570778,161.68303220570778,157.7808182325571,153.94515880724543,149.5498317984428,149.5498317984428,149.5498317984428,149.5498317984428,149.5498317984428 -Hydropower - NPD 4/Moderate,326.2734539502117,275.7313998030615,277.11544885162095,265.1121690151357,257.3606721028124,249.62477176375336,241.88887142469432,234.13737451237105,326.999371727608,314.6156925558079,302.2320133840077,289.8639307854718,277.4802516136716,265.1121690151357,265.1121690151357,265.1121690151357,265.1121690151357,265.1121690151357,265.112173932234,263.0093140427843,263.0093140427843,263.0093140427843,255.7864115495179,248.6866998942813,240.55105724909623,240.55105724909623,240.55105724909623,240.55105724909623,240.55105724909623 -Hydropower - NPD 4/Conservative,326.2734539502117,275.7313998030615,277.11544885162095,265.1121690151357,265.1121690151357,265.1121690151357,265.1121690151357,265.1121690151357,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,186.94214381480518,181.81087416473412,181.73289129657502,181.73289129657502,181.73289129657502,177.39655804372143,173.13418349761957,168.24987863976793,168.24987863976793,168.24987863976793,168.24987863976793,168.24987863976793 -Hydropower - NPD 5/Advanced,96.25825430443354,81.96463351706078,82.42370204672817,78.44239225755787,79.6136206403052,80.79896020838684,81.97018859113416,83.15552815921578,63.27681757347451,62.607299794689666,62.09929712265468,61.591294450619706,61.09387516758545,60.585872495550454,60.0884532125162,59.58045054048122,59.08303125744697,58.57502858541197,58.0670271233537,57.39198079959443,57.39198079959443,57.39198079959443,55.61680088252559,53.87189770003003,51.87239272960502,51.87239272960502,51.87239272960502,51.87239272960502,51.87239272960502 -Hydropower - NPD 5/Moderate,96.25825430443354,81.96463351706078,82.42370204672817,78.44239225755787,79.41606404562494,80.4038470190263,81.37751880709334,82.35119059516039,55.62502732594758,56.2600306659913,56.905617395035755,57.55120412408021,58.18620746412395,58.8317941931684,58.8317941931684,58.8317941931684,58.8317941931684,58.8317941931684,58.83179541636479,58.62794675361202,58.62794675361202,58.62794675361202,56.83114957852314,55.06499783302094,53.041143885659885,53.041143885659885,53.041143885659885,53.041143885659885,53.041143885659885 -Hydropower - NPD 5/Conservative,96.25825430443354,81.96463351706078,82.42370204672817,78.44239225755787,78.44239225755787,78.44239225755787,78.44239225755787,78.44239225755787,88.27788843556853,88.37666673290866,88.37666673290866,88.37666673290866,88.37666673290866,88.37666673290866,88.37666673290866,88.37666673290866,88.37666673290866,88.37666673290866,85.24398537992072,85.20165182292008,85.20165182292008,85.20165182292008,82.57191849135307,79.98703680401258,77.02499063798633,77.02499063798633,77.02499063798633,77.02499063798633,77.02499063798633 -Hydropower - NPD 6/Advanced,136.7839521867369,114.62732219894106,115.28703747816785,109.56560215966783,111.27626267269473,112.97345341790252,114.67064416311031,116.36783490831809,88.07862945944511,86.99854021661245,86.27528217507113,85.56206938410675,84.83881134256542,84.11555330102408,83.39229525948275,82.66903721794142,81.9457791764001,81.22252113485877,80.49926482179637,79.6650594108697,79.6650594108697,79.6650594108697,77.12812110396247,74.63445176771478,71.7769269018981,71.7769269018981,71.7769269018981,71.7769269018981,71.7769269018981 -Hydropower - NPD 6/Moderate,136.7839521867369,114.62732219894106,115.28703747816785,109.56560215966783,110.97992778067432,112.39425340168081,113.8085790226873,115.22290464369378,77.10921582940158,78.0233336319052,78.94749668498578,79.87165973806638,80.79582279114697,81.7099405936506,81.7099405936506,81.7099405936506,81.7099405936506,81.7099405936506,81.70994234154267,81.32297538852046,81.32297538852046,81.32297538852046,78.75543385049495,76.23168323918357,73.33968788835085,73.33968788835085,73.33968788835085,73.33968788835085,73.33968788835085 -Hydropower - NPD 6/Conservative,136.7839521867369,114.62732219894106,115.28703747816785,109.56560215966783,109.56560215966783,109.56560215966783,109.56560215966783,109.56560215966783,123.74926767319005,123.84355604792381,123.84355604792381,123.84355604792381,123.84355604792381,123.84355604792381,123.84355604792381,123.84355604792381,123.84355604792381,123.84355604792381,119.33118640244084,119.29077709803114,119.29077709803114,119.29077709803114,115.5112543437427,111.79619356660093,107.53906195961855,107.53906195961855,107.53906195961855,107.53906195961855,107.53906195961855 -Hydropower - NPD 7/Advanced,194.5970571332487,161.4148939727386,162.3559566772165,154.19451254538845,149.45315427306193,144.72135519080058,139.9799969184741,135.23863864614756,126.41924036213912,124.53895140517406,123.50177928310264,122.47386762640686,121.44595596971106,120.41804431301527,119.39013265631951,118.36222099962372,117.33430934292791,116.30639768623215,115.27848848157244,114.32182732287184,114.32182732287184,114.32182732287184,110.72218746833256,107.183941582589,103.1294242282153,103.1294242282153,103.1294242282153,103.1294242282153,103.1294242282153 -Hydropower - NPD 7/Moderate,194.5970571332487,161.4148939727386,162.3559566772165,154.19451254538845,152.4451807634615,150.6958489815346,148.9369580095425,147.18762622761557,159.07164127663773,157.13620401312943,155.19150628424552,153.25606902073721,151.32063175722894,149.37593402834503,149.37593402834503,149.37593402834503,149.37593402834503,149.37593402834503,149.37593726717154,148.8408345274455,148.8408345274455,148.8408345274455,144.0832057920195,139.40672120487713,134.04788280632837,134.04788280632837,134.04788280632837,134.04788280632837,134.04788280632837 -Hydropower - NPD 7/Conservative,194.5970571332487,161.4148939727386,162.3559566772165,154.19451254538845,154.19451254538845,154.19451254538845,154.19451254538845,154.19451254538845,136.6725171559237,136.5673660652068,136.5673660652068,136.5673660652068,136.5673660652068,136.5673660652068,136.5673660652068,136.5673660652068,136.5673660652068,136.5673660652068,131.62526761290653,131.59659004203513,131.59659004203513,131.59659004203513,127.46782377105522,123.40947603021961,118.75896787542996,118.75896787542996,118.75896787542996,118.75896787542996,118.75896787542996 -Hydropower - NPD 8/Advanced,446.78508456569625,372.6889725380299,374.6740694846899,357.45815204439884,353.13166262090084,348.81998994200393,344.5083172631071,340.1966445842101,274.1555278951103,269.6970557903606,267.6650451022207,265.6209391123656,263.5889284242257,261.5569177360857,259.5249070479458,257.48080105809083,255.4487903699508,253.41677968181085,251.38477385310435,247.03407672190215,247.03407672190215,247.03407672190215,239.90132373181498,232.8902240271111,224.85612285271162,224.85612285271162,224.85612285271162,224.85612285271162,224.85612285271162 -Hydropower - NPD 8/Moderate,446.78508456569625,372.6889725380299,374.6740694846899,357.45815204439884,356.7469483035498,356.0357445627008,355.3245408218519,354.62815382560393,294.7538267159574,294.1611569319166,293.56848714787577,292.97581736383495,292.39524288150926,291.80257309746844,291.80257309746844,291.80257309746844,291.80257309746844,291.80257309746844,291.8025788545587,289.9388196522476,289.9388196522476,289.9388196522476,281.4820226939407,273.1694613674055,263.6440000947643,263.6440000947643,263.6440000947643,263.6440000947643,263.6440000947643 -Hydropower - NPD 8/Conservative,446.78508456569625,372.6889725380299,374.6740694846899,357.45815204439884,357.45815204439884,357.45815204439884,357.45815204439884,357.45815204439884,350.331297891308,350.331297891308,350.331297891308,350.331297891308,350.331297891308,350.331297891308,350.331297891308,350.331297891308,350.331297891308,350.331297891308,338.7446102247065,338.6557097550052,338.6557097550052,338.6557097550052,328.94706942342486,319.4040156465145,308.4685186794705,308.4685186794705,308.4685186794705,308.4685186794705,308.4685186794705 -Hydropower - NSD 1/Advanced,118.2015350591286,101.45653774415315,101.2686555246976,96.2061032021432,95.34129069349508,94.8224031883062,94.1305531813877,93.61166567619883,92.91981566928033,92.40092816409145,91.88204065890258,91.19019065198408,90.84426564852482,90.15241564160632,89.80649063814708,89.2876031329582,89.2876031329582,89.2876031329582,89.11464242167025,89.11464242167025,89.11464242167025,88.76871741821101,86.13867320671358,83.38052343995255,80.41812710887535,80.41812710887535,80.24516460714572,80.24516460714572,80.24516460714572 -Hydropower - NSD 1/Moderate,125.22940684435612,108.67434759285152,109.19112307231266,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934498860797,104.70934682455143,104.70934682455143,104.70934682455143,104.70934682455143,102.01246342801004,99.36157695943467,96.32389514240221,96.32389514240221,96.32389514240221,96.32389514240221,96.32389514240221 -Hydropower - NSD 1/Conservative,125.74734757259482,109.08957145824512,109.60896804676635,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10445817796851,105.10446002322395,105.10446002322395,105.10446002322395,105.10446002322395,102.39389790974332,99.7295660227683,96.6764769434938,96.6764769434938,96.6764769434938,96.6764769434938,96.6764769434938 -Hydropower - NSD 2/Advanced,92.60664076088155,78.47221979448602,78.57688726672062,74.49612425488813,74.3231617531585,73.97723674969926,73.80427424796963,73.63131174624,73.45834924451039,73.28538674278076,73.11242424105113,72.9394617393215,72.59353673586226,72.59353673586226,72.42057423413263,72.247611732403,72.247611732403,72.247611732403,72.24761333321872,72.07465083148911,72.07465083148911,72.07465083148911,69.72315503766328,67.4117653836801,64.76311693825836,64.76311693825836,64.76311693825836,64.76311693825836,64.59015443652874 -Hydropower - NSD 2/Moderate,96.25044577066917,81.84076826813379,82.3027983106353,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.29580455648964,78.2958061979395,78.2958061979395,78.2958061979395,78.2958061979395,75.88462145746975,73.5145608868334,70.79868075162832,70.79868075162832,70.79868075162832,70.79868075162832,70.79868075162832 -Hydropower - NSD 2/Conservative,96.70952959797168,82.20880760336901,82.67316090162834,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64601851978648,78.64602016949014,78.64602016949014,78.64602016949014,78.64602016949014,76.22271111173335,73.84073301115181,71.11119643895952,71.11119643895952,71.11119643895952,71.11119643895952,71.11119643895952 -Hydropower - NSD 3/Advanced,111.448119246741,96.17529134061618,95.72464510345047,91.09650858199275,90.36002309075693,89.80765897233006,88.88705210828529,88.51880936266737,87.9664452442405,87.22995975300469,86.67759563457781,86.3093528889599,85.57286739772408,85.20462465210618,84.83638190648826,84.09989641525245,84.09989641525245,84.09989641525245,83.91577671206826,83.91577671206826,83.91577671206826,83.7316553392593,81.279083454502,78.8683416215962,75.921722979218,75.921722979218,75.921722979218,75.73760160640904,75.73760160640904 -Hydropower - NSD 3/Moderate,118.21029629530035,103.025121539408,103.50694057098639,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832517249382,99.32832688424783,99.32832688424783,99.32832688424783,99.32832688424783,96.81386983656385,94.3422983284788,91.51009562247596,91.51009562247596,91.51009562247596,91.51009562247596,91.51009562247596 -Hydropower - NSD 3/Conservative,118.69899843404168,103.41690534788424,103.90119752268865,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113358503562,99.70113530557595,99.70113530557595,99.70113530557595,99.70113530557595,97.17377172658641,94.68951381565651,91.84277361221562,91.84277361221562,91.84277361221562,91.84277361221562,91.84277361221562 -Hydropower - NSD 4/Advanced,80.14873341497771,68.07331865379531,68.12544480350716,64.67331325822592,64.50035075649629,64.32738825476666,64.15442575303705,64.15442575303705,63.98146325130742,63.80850074957779,63.80850074957779,63.63553824784817,63.28961324438892,63.28961324438892,63.11665074265929,63.11665074265929,62.94368824092967,62.94368824092967,62.94368965508232,62.94368965508232,62.94368965508232,62.94368965508232,60.866389959901966,58.82451982929442,56.484716958814765,56.484716958814765,56.484716958814765,56.484716958814765,56.484716958814765 -Hydropower - NSD 4/Moderate,83.0029091752699,70.70593078352572,71.11404937831401,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460711301593,67.57460856293507,67.57460856293507,67.57460856293507,67.57460856293507,65.44477015951085,63.35125739914086,60.952276635049856,60.952276635049856,60.952276635049856,60.952276635049856,60.952276635049856 -Hydropower - NSD 4/Conservative,83.41490748182339,71.03622249463426,71.44642606253852,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890169546181,67.88890315278822,67.88890315278822,67.88890315278822,67.88890315278822,65.7481839517987,63.64397597224715,61.232739431372714,61.232739431372714,61.232739431372714,61.232739431372714,61.232739431372714 +Hydropower - NPD 1/Advanced,95.42626618718367,84.59791661262773,84.94349490704519,81.85696881536627,81.36404400258682,80.85468836271471,80.36176354993525,79.85240791006314,79.35948309728367,77.20265657557856,76.7754550711697,76.33182273966817,75.90462123525931,75.47741973085044,75.05021822644159,74.62301672203272,74.1793843905312,73.75218288612233,73.32498138171347,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,68.26627786486961,68.26627786486961,68.26627786486961,68.26627786486961,68.26627786486961 +Hydropower - NPD 1/Moderate,95.42626618718367,84.59791661262773,84.94349490704519,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,77.82141812706244,77.82141812706244,77.82141812706244,77.82141812706244,77.82141812706244 +Hydropower - NPD 1/Conservative,95.42626618718367,84.59791661262773,84.94349490704519,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,79.85240791006314,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,77.30680543995918,77.30680543995918,77.30680543995918,77.30680543995918,77.30680543995918 +Hydropower - NPD 2/Advanced,128.35935784387124,109.19909506574265,109.74461301160045,104.8723296518847,97.13581460252902,89.39929955317334,81.66278450381765,73.92626945446197,70.74462415233313,69.10065476884891,68.72966398870436,68.35867320855982,67.97341355225588,67.60242277211134,67.2314319919668,66.86044121182225,66.48945043167771,66.10419077537377,65.73319999522923,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,61.14135989883619,61.14135989883619,61.14135989883619,61.14135989883619,61.14135989883619 +Hydropower - NPD 2/Moderate,128.35935784387124,109.19909506574265,109.74461301160045,104.8723296518847,101.20905671398467,97.54578377608462,93.88251083818459,90.21923790028453,150.593255140366,143.10209515667816,135.61093517299028,128.13404406546184,120.64288408177397,113.1517240980861,113.1517240980861,113.1517240980861,113.1517240980861,113.1517240980861,113.1517240980861,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,107.733895514221,107.733895514221,107.733895514221,107.733895514221,107.733895514221 +Hydropower - NPD 2/Conservative,128.35935784387124,109.19909506574265,109.74461301160045,104.8723296518847,104.8723296518847,104.8723296518847,104.8723296518847,104.8723296518847,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,65.97815741230339,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,63.803459007362974,63.803459007362974,63.803459007362974,63.803459007362974,63.803459007362974 +Hydropower - NPD 3/Advanced,169.9747965309155,144.72181285041123,145.41353689128954,139.23541652058904,130.16559996544694,121.11221423739752,112.04239768225546,102.97258112711339,96.32889725166658,93.61238041782647,93.12099599508696,92.62961157234743,92.13822714960791,91.62989843642909,91.13851401368956,90.64712959095003,90.1557451682105,89.66436074547099,89.15603203229216,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,82.77396778490308,82.77396778490308,82.77396778490308,82.77396778490308,82.77396778490308 +Hydropower - NPD 3/Moderate,169.9747965309155,144.72181285041123,145.41353689128954,139.23541652058904,134.97983230359304,130.74067891368966,126.48509469669365,122.22951047969765,182.03311829361544,174.340410434176,166.64770257473654,158.97193900573637,151.27923114629692,143.58652328685744,143.58652328685744,143.58652328685744,143.58652328685744,143.58652328685744,143.58652328685744,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,136.3289149609964,136.3289149609964,136.3289149609964,136.3289149609964,136.3289149609964 +Hydropower - NPD 3/Conservative,169.9747965309155,144.72181285041123,145.41353689128954,139.23541652058904,139.23541652058904,139.23541652058904,139.23541652058904,139.23541652058904,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,93.9684878803419,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,90.99748580349137,90.99748580349137,90.99748580349137,90.99748580349137,90.99748580349137 +Hydropower - NPD 4/Advanced,309.17649800450863,257.80845479781584,259.1268579424528,247.35156484387159,231.99825409635133,216.65921222499045,201.3059014774702,185.96685960610935,169.95718055525646,166.15480009026123,165.14170988294345,164.12861967562566,163.1155294683079,162.1024392609901,161.08934905367232,160.0905277225139,159.07743751519612,158.06434730787834,157.05125710056055,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,146.62200750216485,146.62200750216485,146.62200750216485,146.62200750216485,146.62200750216485 +Hydropower - NPD 4/Moderate,309.17649800450863,257.80845479781584,259.1268579424528,247.35156484387159,240.25993339264707,233.18257081758193,226.10520824251682,219.01357679129237,303.9704654443924,292.64097777382443,281.3114901032565,269.996271308848,258.6667836382801,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,235.131726183466,235.131726183466,235.131726183466,235.131726183466,235.131726183466 +Hydropower - NPD 4/Conservative,309.17649800450863,257.80845479781584,259.1268579424528,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,171.1414972764871,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,164.9963354097405,164.9963354097405,164.9963354097405,164.9963354097405,164.9963354097405 +Hydropower - NPD 5/Advanced,90.67022953364116,76.01985864117655,76.45715339871948,72.55146342711434,73.62298807965635,74.70742266777118,75.7789473203132,76.86338190842801,58.4802272757663,57.85035073911129,57.38559305849065,56.920835377870006,56.46576014892898,56.00100246830834,55.545927239367316,55.08116955874667,54.62609432980563,54.16133664918499,53.69657896856436,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,50.540478352992196,50.540478352992196,50.540478352992196,50.540478352992196,50.540478352992196 +Hydropower - NPD 5/Moderate,90.67022953364116,76.01985864117655,76.45715339871948,72.55146342711434,73.44224898163722,74.3459444717329,75.23673002625578,76.12751558077868,51.479814711417994,52.06076181219379,52.651391364649186,53.24202091710456,53.822968017880356,54.413597570335746,54.413597570335746,54.413597570335746,54.413597570335746,54.413597570335746,54.413597570335746,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,51.69301011828954,51.69301011828954,51.69301011828954,51.69301011828954,51.69301011828954 +Hydropower - NPD 5/Conservative,90.67022953364116,76.01985864117655,76.45715339871948,72.55146342711434,72.55146342711434,72.55146342711434,72.55146342711434,72.55146342711434,81.54968852135273,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,78.77405237320173,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,75.05190633408353,75.05190633408353,75.05190633408353,75.05190633408353,75.05190633408353 +Hydropower - NPD 6/Advanced,128.69941037154788,106.08424297713955,106.712667742579,101.09990366995204,102.66493995052683,104.21765311078214,105.77036627103745,107.32307943129274,81.22307671034383,80.20199122698331,79.5403023257607,78.8878035481662,78.22611464694361,77.56442574572101,76.9027368444984,76.24104794327582,75.57935904205321,74.91767014083061,74.25598123960802,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,69.87346654215672,69.87346654215672,69.87346654215672,69.87346654215672,69.87346654215672 +Hydropower - NPD 6/Moderate,128.69941037154788,106.08424297713955,106.712667742579,101.09990366995204,102.39383130349813,103.68775893704422,104.98168657059031,106.2756142041364,71.18746170846777,72.0237629586241,72.86925433240853,73.71474570619297,74.5602370799774,75.39653833013374,75.39653833013374,75.39653833013374,75.39653833013374,75.39653833013374,75.39653833013374,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,71.41326597800534,71.41326597800534,71.41326597800534,71.41326597800534,71.41326597800534 +Hydropower - NPD 6/Conservative,128.69941037154788,106.08424297713955,106.712667742579,101.09990366995204,101.09990366995204,101.09990366995204,101.09990366995204,101.09990366995204,114.07614936637135,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,110.03416590157978,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092,104.70329266954899,104.70329266954899,104.70329266954899,104.70329266954899,104.70329266954899 +Hydropower - NPD 7/Advanced,183.01189223755256,149.2284652356934,150.1248930249943,142.11846494290842,137.78072659044918,133.45173367821664,129.11399532575737,124.77625697329812,116.67481491393764,114.8938542966274,113.94497403202695,113.00456591264613,112.06415779326532,111.12374967388449,110.18334155450367,109.24293343512286,108.30252531574206,107.36211719636125,106.42170907698043,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,100.42862076216106,100.42862076216106,100.42862076216106,100.42862076216106,100.42862076216106 +Hydropower - NPD 7/Moderate,183.01189223755256,149.2284652356934,150.1248930249943,142.11846494290842,140.51804938141638,138.91763381992436,137.30847281820562,135.70805725671357,146.5475989584129,144.77692060750667,142.9977701113808,141.22709176047456,139.45641340956837,137.6772629134425,137.6772629134425,137.6772629134425,137.6772629134425,137.6772629134425,137.6772629134425,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,130.47824231503475,130.47824231503475,130.47824231503475,130.47824231503475,130.47824231503475 +Hydropower - NPD 7/Conservative,183.01189223755256,149.2284652356934,150.1248930249943,142.11846494290842,142.11846494290842,142.11846494290842,142.11846494290842,142.11846494290842,126.08807300730797,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,121.47048056759328,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,115.6611617876547,115.6611617876547,115.6611617876547,115.6611617876547,115.6611617876547 +Hydropower - NPD 8/Advanced,422.2096804248354,346.9826701189789,348.87361326121055,331.9846898517765,328.02650360515753,324.08187279088986,320.13724197662225,316.1926111623546,254.86311351104712,250.5858585131765,248.726827790694,246.85673140914903,244.99770068666655,243.138669964184,241.27963924170146,239.40954286015648,237.55051213767396,235.69148141519142,233.8324506927089,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,219.50443080111845,219.50443080111845,219.50443080111845,219.50443080111845,219.50443080111845 +Hydropower - NPD 8/Moderate,422.2096804248354,346.9826701189789,348.87361326121055,331.9846898517765,331.33402909890765,330.68336834603883,330.0327075931699,329.3956022726524,273.70793089430754,273.1657136002502,272.6234963061927,272.0812790121353,271.5501273771403,271.0079100830829,271.0079100830829,271.0079100830829,271.0079100830829,271.0079100830829,271.0079100830829,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,257.2988801773064,257.2988801773064,257.2988801773064,257.2988801773064,257.2988801773064 +Hydropower - NPD 8/Conservative,422.2096804248354,346.9826701189789,348.87361326121055,331.9846898517765,331.9846898517765,331.9846898517765,331.9846898517765,331.9846898517765,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,314.8641787919139,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,301.18414287583556,301.18414287583556,301.18414287583556,301.18414287583556,301.18414287583556 +Hydropower - NSD 1/Advanced,112.05485801705063,94.93033338129788,94.71854780307754,89.7390113042701,88.87419879562198,88.35531129043311,87.66346128351461,87.14457377832574,86.45272377140724,85.93383626621835,85.41494876102948,84.72309875411098,84.37717375065174,83.68532374373324,83.33939874027398,82.8205112350851,82.8205112350851,82.8205112350851,82.64754873335548,82.64935343695754,82.64935343695754,82.30342843349828,82.30342843349828,82.13046593176865,78.44480955230628,78.44480955230628,78.27184705057665,78.27184705057665,78.27184705057665 +Hydropower - NSD 1/Moderate,118.9233720182969,101.98228815458087,102.47455280221168,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,94.30042826258702,94.30042826258702,94.30042826258702,94.30042826258702,94.30042826258702 +Hydropower - NSD 1/Conservative,119.4086999907441,102.363569585936,102.85833102255765,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,94.6427469463631,94.6427469463631,94.6427469463631,94.6427469463631,94.6427469463631 +Hydropower - NSD 2/Advanced,87.12407801855777,72.63720681568729,72.72050253783948,68.71396313012312,68.54100062839349,68.19507562493425,68.02211312320462,67.84915062147499,67.67618811974538,67.50322561801575,67.33026311628612,67.15730061455649,66.81137561109725,66.81137561109725,66.63841310936762,66.46545060763799,66.46545060763799,66.46545060763799,66.46545060763799,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,62.99879377065924,62.99879377065924,62.99879377065924,62.99879377065924,62.82583126892962 +Hydropower - NSD 2/Moderate,90.62557282125522,75.85764284989436,76.29775865473867,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,68.98957307210709,68.98957307210709,68.98957307210709,68.98957307210709,68.98957307210709 +Hydropower - NSD 2/Conservative,91.05574988774251,76.19559684586821,76.63792571368168,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,69.2929919054541,69.2929919054541,69.2929919054541,69.2929919054541,69.2929919054541 +Hydropower - NSD 3/Advanced,105.72457119237724,90.08946766337614,89.61653103831445,85.06580852929872,84.3293230380629,83.77695891963603,82.85635205559124,82.48810930997334,81.93574519154647,81.19925970031065,80.64689558188378,80.27865283626588,79.54216734503005,79.17392459941213,78.80568185379423,78.0691963625584,78.0691963625584,78.0691963625584,77.88507498974946,77.88675791404988,77.88675791404988,77.70263654124092,77.70263654124092,77.70263654124092,74.08156259796579,74.08156259796579,74.08156259796579,73.89744122515684,73.89744122515684 +Hydropower - NSD 3/Moderate,112.33920182158954,96.78573572107452,97.24470191670173,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,89.62350291207868,89.62350291207868,89.62350291207868,89.62350291207868,89.62350291207868 +Hydropower - NSD 3/Conservative,112.79713224720503,97.14549320065954,97.60681523751205,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,89.94649715402872,89.94649715402872,89.94649715402872,89.94649715402872,89.94649715402872 +Hydropower - NSD 4/Advanced,75.31990818647452,62.91869719367723,62.95194364560344,59.56538086323917,59.39241836150954,59.21945585977992,59.04649335805029,59.04649335805029,58.87353085632067,58.70056835459104,58.70056835459104,58.52760585286142,58.18168084940217,58.18168084940217,58.00871834767254,58.00871834767254,57.83575584594292,57.83575584594292,57.83575584594292,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,54.92612264285796,54.92612264285796,54.92612264285796,54.92612264285796,54.92612264285796 +Hydropower - NSD 4/Moderate,78.04882131656753,65.42093951994163,65.80970091486019,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,59.354262618494914,59.354262618494914,59.354262618494914,59.354262618494914,59.354262618494914 +Hydropower - NSD 4/Conservative,78.43487765828688,65.72423156761047,66.11497904468084,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,59.62656157149864,59.62656157149864,59.62656157149864,59.62656157149864,59.62656157149864 diff --git a/tests/data/Hydropower/Market/30/df_tc.csv b/tests/data/Hydropower/Market/30/df_tc.csv index dd5ec51..3fbbb42 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Moderate,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Conservative,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 +10 year CRF/Advanced,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 +10 year CRF/Moderate,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 +10 year CRF/Conservative,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 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,3.6965040480687117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PTC/Moderate,3.6965040480687117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PTC/Conservative,3.6965040480687117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PVD/Advanced,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Moderate,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Conservative,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PFF/Advanced,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 -PFF/Moderate,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 -PFF/Conservative,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 +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,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PVD/Moderate,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PVD/Conservative,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PFF/Advanced,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 +PFF/Moderate,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 +PFF/Conservative,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 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,0.9389989429131974,0.9289729427459326,0.9289729774449085,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9270125473002568,0.9296122680590677,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908 -2/nan,0.8817190147921021,0.8629907283540376,0.8629907928228585,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8593522628521109,0.8641789689259239,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897 -3/nan,0.8279332228362497,0.801695036481506,0.801695126316193,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.789984053764162,0.789984053764162,0.789984053764162,0.789984053764162,0.7966303302147753,0.8033513713121748,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726 -4/nan,0.7774284210459552,0.7447529972250322,0.7447531084970259,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7384863116690434,0.7468052903338731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731 -5/nan,0.730004465552828,0.6918553834509915,0.6918555126618331,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6845860769266914,0.6942393597457823,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795 -6/nan,0.6854734214760191,0.6427149315190831,0.6427150755591368,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6346198830181017,0.6453734257891518,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803 -7/nan,0.6436588181610745,0.597064781280033,0.5970649373909005,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5883005943240015,0.5999470540929037,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235 -8/nan,0.604394949850007,0.5546570268756689,0.5546571926159828,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5453620325225477,0.5577181416706604,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228 -9/nan,0.5675262190112315,0.5152613704713999,0.5152615436857036,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.5055574469695724,0.518461626616151,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019 -10/nan,0.53290651972707,0.4786638716101185,0.4786640504005679,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.46865809672187775,0.4819682886202338,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588 -11/nan,0.5003986586952698,0.444665785395813,0.44466596809645537,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.421308794423646,0.421308794423646,0.421308794423646,0.421308794423646,0.4344519360550381,0.4480436339168028,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156 -12/nan,0.4698738115500402,0.4130824831975796,0.41308266835098684,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.40274239592190914,0.4165068587148257,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184 -13/nan,0.44121101234808263,0.3837424500128528,0.3837426363489039,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.37334725434937754,0.3871898855920468,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038 -14/nan,0.4142966741965112,0.3564863530449737,0.3564865394616001,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3460975892819733,0.35993646771475357,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407 -15/nan,0.3890241391229774,0.3311661764369547,0.33116636198267446,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3208368078547602,0.3346013561094815,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389 -16/nan,0.36529325540419244,0.30764441746255644,0.3076446013206435,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.29741974651712433,0.31104952554857485,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811 +1/nan,0.9431147648255134,0.9346182957536857,0.9346172116889923,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9346153040412843,0.9346153040412843,0.9346153040412843,0.9346153040412843,0.9346153040412843 +2/nan,0.8894654596318834,0.8735113587575238,0.8735093323853067,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8735057665481825,0.8735057665481825,0.8735057665481825,0.8735057665481825,0.8735057665481825 +3/nan,0.8388680077811409,0.8163996974434432,0.8163968566182686,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8163918575842446,0.8163918575842446,0.8163918575842446,0.8163918575842446,0.8163918575842446 +4/nan,0.7911488038781574,0.7630220938784156,0.7630185537642242,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7630123241929277,0.7630123241929277,0.7630123241929277,0.7630123241929277,0.7630123241929277 +5/nan,0.7461441181115347,0.7131344090030536,0.7131302731860868,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.7131229953628202,0.7131229953628202,0.7131229953628202,0.7131229953628202,0.7131229953628202 +6/nan,0.7036995344787,0.6665084659857458,0.6665038274961897,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6664956651298536,0.6664956651298536,0.6664956651298536,0.6664956651298536,0.6664956651298536 +7/nan,0.6636694209677025,0.6229310065850011,0.62292594883453,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6229170487075361,0.6229170487075361,0.6229170487075361,0.6229170487075361,0.6229170487075361 +8/nan,0.6259164298778394,0.5822027157466018,0.5821973133884484,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5821878068702935,0.5821878068702935,0.5821878068702935,0.5821878068702935,0.5821878068702935 +9/nan,0.5903110265646634,0.5441373099742565,0.5441316296919341,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5441216341272078,0.5441216341272078,0.5441216341272078,0.5441216341272078,0.5441216341272078 +10/nan,0.5567310449924399,0.5085606853041345,0.5085547865344627,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.5085444065152409,0.5085444065152409,0.5085444065152409,0.5085444065152409,0.5085444065152409 +11/nan,0.5250612685691072,0.4753101209862767,0.4753040565819302,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4752933851137363,0.4752933851137363,0.4752933851137363,0.4752933851137363,0.4752933851137363 +12/nan,0.4951930348255392,0.444233535230672,0.4442273520670707,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.4442164716368859,0.4442164716368859,0.4442164716368859,0.4442164716368859,0.4442164716368859 +13/nan,0.46702386258272066,0.4151887896139256,0.41518252914490994,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.41517151269905467,0.41517151269905467,0.41517151269905467,0.41517151269905467,0.41517151269905467 +14/nan,0.4404571003276054,0.3880430389650027,0.3880367377313995,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.38802564957050695,0.38802564957050695,0.38802564957050695,0.38802564957050695,0.38802564957050695 +15/nan,0.4154015945911972,0.36267212375655183,0.36266581385141344,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3626547104491562,0.3626547104491562,0.3626547104491562,0.3626547104491562,0.3626547104491562 +16/nan,0.3917713771910201,0.33896000222271827,0.33895371171672717,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3389426424684421,0.3389426424684421,0.3389426424684421,0.3389426424684421,0.3389426424684421 diff --git a/tests/data/Hydropower/Market/TechLife/df_capex.csv b/tests/data/Hydropower/Market/TechLife/df_capex.csv index d13c3ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3215.6895754600077,3182.6261005547804,3150.6291893561734,3117.565714450946,3085.568803252339,3057.8381468802127,3030.107490508087,3001.3102704293406,2973.5796140572143,2945.8489576850884,2918.118301312962,2890.3876449408363,2861.5904248620895,2833.8597684899637,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374 -Hydropower - NPD 1/Moderate,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147 -Hydropower - NPD 1/Conservative,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946 -Hydropower - NPD 2/Advanced,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,5745.578687563205,5121.638919190367,4497.69915081753,3873.7593824446926,3199.691119860704,3166.6276449554766,3138.896988583351,3111.1663322112245,3082.369112132478,3054.6384557603524,3026.907799388226,2999.1771430160998,2971.446486643974,2942.6492665652277,2914.9186101931014,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519 -Hydropower - NPD 2/Moderate,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6074.080309202237,5778.642162468432,5483.204015734626,5187.765869000821,9168.181622107537,8608.235676131913,8048.289730156291,7489.4103478872885,6929.464401911665,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041 -Hydropower - NPD 2/Conservative,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3232.7545947659314,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503 -Hydropower - NPD 3/Advanced,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,5911.962625795961,5324.286023448211,4735.5428573938425,4146.799691339473,3526.059614086496,3489.796448061408,3458.866100569421,3427.935753077434,3397.0054055854475,3365.0084943868405,3334.0781468948535,3303.147799402867,3272.21745191088,3241.2871044188933,3209.2901932202863,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444 -Hydropower - NPD 3/Moderate,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6224.46579183569,5949.292355527669,5673.0523555130285,5396.812355498388,8920.738842171642,8436.518919366057,7952.29899656047,7469.145637461504,6984.925714655917,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331 -Hydropower - NPD 3/Conservative,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3562.322780111584,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103 -Hydropower - NPD 4/Advanced,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13119.800155135506,11973.244170518754,10825.621622195382,9679.06563757863,8482.381158750726,8400.255753340969,8324.529730170932,8248.803707000896,8173.077683830858,8097.351660660822,8021.625637490785,7946.966178027369,7871.240154857332,7795.514131687295,7719.7881085172585,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436 -Hydropower - NPD 4/Moderate,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13737.340541268622,13208.324942784986,12679.30934430135,12149.227182111093,18499.547491327972,17652.695908271504,16805.84432521504,15960.059305865192,15113.207722808726,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888 -Hydropower - NPD 4/Conservative,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8570.905946400206,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105 -Hydropower - NPD 5/Advanced,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5318.95320491511,5408.54455627121,5497.06934392069,5586.66069527679,5678.38517404613,5631.456370954839,5580.261313037068,5529.066255119296,5478.937760908146,5427.742702990375,5377.614208779223,5326.419150861452,5276.290656650301,5225.09559873253,5173.900540814759,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037 -Hydropower - NPD 5/Moderate,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5304.021313022427,5378.680772485844,5452.273668242639,5525.866563999436,4907.2596141597,4971.253436556914,5036.313822660748,5101.374208764582,5165.368031161796,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631 -Hydropower - NPD 5/Conservative,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5973.823320779935,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5744.512123856584,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723 -Hydropower - NPD 6/Advanced,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8009.893436717963,8144.280463752112,8278.667490786262,8413.054517820412,8550.64123597442,8477.048340217625,8400.255753340969,8324.529730170932,8247.737143294275,8170.944556417618,8094.1519695409615,8017.359382664305,7940.566795787648,7863.774208910991,7786.981622034334,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612 -Hydropower - NPD 6/Moderate,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7986.4290351723175,8098.418224367442,8210.407413562567,8322.396602757692,7385.953668345125,7483.010965647567,7581.134826656628,7679.25868766569,7777.382548674751,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193 -Hydropower - NPD 6/Conservative,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8997.5314290483,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,8647.698533276864,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001 -Hydropower - NPD 7/Advanced,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15298.789807760646,14770.84077298363,14241.825174499994,13712.809576016358,13183.793977532721,13049.406950498571,12929.951815357104,12811.563243922259,12693.174672487414,12574.786101052567,12456.397529617721,12338.008958182874,12219.620386748029,12101.231815313184,11982.843243878337,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995 -Hydropower - NPD 7/Moderate,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15632.62424793278,15437.443089621276,15241.195367603153,15046.01420929165,16944.497607075667,16721.58579239204,16497.60741400179,16274.695599318162,16051.783784634532,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282 -Hydropower - NPD 7/Conservative,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,13872.794132009392,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13309.648494913909,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048 -Hydropower - NPD 8/Advanced,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21228.88401656915,20918.513977942664,20608.143939316175,20297.773900689688,19984.204170943336,19796.488958578175,19617.306255865977,19437.056989447156,19257.874286734957,19078.69158402276,18899.508881310558,18719.25961489174,18540.07691217954,18360.89420946734,18181.711506755142,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078 -Hydropower - NPD 8/Moderate,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21489.12556098449,21437.930503066716,21386.735445148945,21336.606950937796,21800.562163317598,21748.300541693206,21696.038920068815,21643.777298444424,21592.58224052665,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226 -Hydropower - NPD 8/Conservative,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,20193.2506574409,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118 -Hydropower - NSD 1/Advanced,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186 -Hydropower - NSD 1/Moderate,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537 -Hydropower - NSD 1/Conservative,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827 -Hydropower - NSD 2/Advanced,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455 -Hydropower - NSD 2/Moderate,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541 -Hydropower - NSD 2/Conservative,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473 -Hydropower - NSD 3/Advanced,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595 -Hydropower - NSD 3/Moderate,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543 -Hydropower - NSD 3/Conservative,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733 -Hydropower - NSD 4/Advanced,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408 -Hydropower - NSD 4/Moderate,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228 -Hydropower - NSD 4/Conservative,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936 +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_lcoe.csv b/tests/data/Hydropower/Market/TechLife/df_lcoe.csv index 8a8735a..e2d6fa9 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,77.94126337216485,76.20799851536215,76.6831207569526,75.85456694065766,75.42077909216106,74.97253164871454,74.53874380021793,74.09049635677142,73.65670850827482,71.55113402228149,71.17518455358442,70.78477548993746,70.4088260212404,70.03287655254333,69.65692708384627,69.2809776151492,68.89056855150224,68.51461908280517,68.13867101019815,65.37127098252415,65.37127098252415,65.37127098252415,63.31223748395213,61.27259776443111,56.254617707153805,56.254617707153805,56.254617707153805,56.254617707153805,56.254617707153805 -Hydropower - NPD 1/Moderate,77.94126337216485,76.20799851536215,76.6831207569526,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456855642894,74.47086854259194,74.47086854259194,74.47086854259194,72.08783661437005,69.72725016589361,63.91966777349171,63.91966777349171,63.91966777349171,63.91966777349171,63.91966777349171 -Hydropower - NPD 1/Conservative,77.94126337216485,76.20799851536215,76.6831207569526,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,75.85456694065766,74.09049790780573,74.09049790780573,74.09049790780573,74.09049790780573,71.8029437776932,69.5369358338848,63.96203818758241,63.96203818758241,63.96203818758241,63.96203818758241,63.96203818758241 -Hydropower - NPD 2/Advanced,100.14172054361791,95.95506047135193,96.70507201273269,95.39714560879068,88.58879242567913,81.78043924256758,74.97208605945605,68.1637328763445,65.60904567513884,64.01814393591896,63.69166150257676,63.36517906923457,63.026139619225376,62.69965718588319,62.373174752541,62.0466923191988,61.720209885856605,61.38117043584741,61.05468926190194,58.53840766266626,58.53840766266626,58.53840766266626,56.68709398111996,54.85321759164244,50.34146237240649,50.34146237240649,50.34146237240649,50.34146237240649,50.34146237240649 -Hydropower - NPD 2/Moderate,100.14172054361791,95.95506047135193,96.70507201273269,95.39714560879068,92.17336128106093,88.94957695333122,85.72579262560146,82.50200829787171,135.87811094371193,129.2856771935331,122.69324344335423,116.11336670984238,109.52093295966353,102.92849920948467,102.92849920948467,102.92849920948467,102.92849920948467,102.92849920948467,102.92850196144856,102.02727629454156,102.02727629454156,102.02727629454156,97.9685225110634,93.94799762194454,84.05658713395734,84.05658713395734,84.05658713395734,84.05658713395734,84.05658713395734 -Hydropower - NPD 2/Conservative,100.14172054361791,95.95506047135193,96.70507201273269,95.39714560879068,95.39714560879068,95.39714560879068,95.39714560879068,95.39714560879068,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,62.589030013591625,61.16916961864173,61.122616774655675,61.122616774655675,61.122616774655675,59.215904913211375,57.32715213236505,52.68038844331529,52.68038844331529,52.68038844331529,52.68038844331529,52.68038844331529 -Hydropower - NPD 3/Advanced,133.908908190588,127.92820010728028,128.8792247583456,127.22075661045804,119.23906019812027,111.2718233807324,103.29012696839463,95.30843055605686,89.60835086694819,86.96095036011366,86.52851809864359,86.09608583717352,85.66365357570346,85.21630985694134,84.78387759547125,84.3514453340012,83.91901307253113,83.48658081106106,83.03923873886338,79.36750693581489,79.36750693581489,79.36750693581489,76.94470889598287,74.54473088792903,68.64023625240267,68.64023625240267,68.64023625240267,68.64023625240267,68.64023625240267 -Hydropower - NPD 3/Moderate,133.908908190588,127.92820010728028,128.8792247583456,127.22075661045804,123.47572151843723,119.74514602136632,116.00011092934552,112.25507583732471,165.03050185024443,158.26070023964408,151.49089862904378,144.7360084757355,137.96620686513518,131.19640525453485,131.19640525453485,131.19640525453485,131.19640525453485,131.19640525453485,131.19640858979918,129.41273279071243,129.41273279071243,129.41273279071243,124.49369413222604,119.62098728376229,107.63301433121964,107.63301433121964,107.63301433121964,107.63301433121964,107.63301433121964 -Hydropower - NPD 3/Conservative,133.908908190588,127.92820010728028,128.8792247583456,127.22075661045804,127.22075661045804,127.22075661045804,127.22075661045804,127.22075661045804,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,89.33661784175344,87.38457429582607,87.32673591390399,87.32673591390399,87.32673591390399,84.71596595904414,82.12978651992513,75.76719379051535,75.76719379051535,75.76719379051535,75.76719379051535,75.76719379051535 -Hydropower - NPD 4/Advanced,239.47087031421518,225.80038432184128,227.61300585368758,224.45202041406222,210.94067048036226,197.44187756332937,183.9305276296295,170.4317347125966,156.34276201221434,152.6721947281338,151.7806465447763,150.88909836141877,149.99755017806123,149.10600199470372,148.2144538113462,147.33546264465568,146.44391446129814,145.55236627794065,144.66082142993383,139.7161573513572,139.7161573513572,139.7161573513572,134.80446719844414,129.93903964089864,117.96897540836625,117.96897540836625,117.96897540836625,117.96897540836625,117.96897540836625 -Hydropower - NPD 4/Moderate,239.47087031421518,225.80038432184128,227.61300585368758,224.45202041406222,218.21118313055953,211.98290286372392,205.75462259688828,199.51378531338565,274.27826254874736,264.3079913151435,254.3377200815397,244.38000586460282,234.409734630999,224.45202041406222,224.45202041406222,224.45202041406222,224.45202041406222,224.45202041406222,224.45202657833227,222.3491666888826,222.3491666888826,222.3491666888826,213.25774851045202,204.2519612630068,182.09566553330072,182.09566553330072,182.09566553330072,182.09566553330072,182.09566553330072 -Hydropower - NPD 4/Conservative,239.47087031421518,225.80038432184128,227.61300585368758,224.45202041406222,224.45202041406222,224.45202041406222,224.45202041406222,224.45202041406222,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,161.51625287902135,157.38499809865397,157.32221301301485,157.32221301301485,157.32221301301485,151.86409987920487,146.45739603049196,133.15566836320713,133.15566836320713,133.15566836320713,133.15566836320713,133.15566836320713 -Hydropower - NPD 5/Advanced,68.26194477873142,65.40325667451235,66.0044763367304,64.95602437646266,65.89899653283746,66.85332979953002,67.7963019559048,68.75063522259735,52.29576803244409,51.71700272920496,51.30800275776528,50.89900278632561,50.498523647624275,50.089523676184605,49.68904453748327,49.28004456604359,48.87956542734226,48.47056545590258,48.061567001337856,47.39889601477342,47.39889601477342,47.39889601477342,45.16448914259562,42.951127869345235,37.50575306985439,37.50575306985439,37.50575306985439,37.50575306985439,37.50575306985439 -Hydropower - NPD 5/Moderate,68.26194477873142,65.40325667451235,66.0044763367304,64.95602437646266,65.7399409883887,66.53521871063249,67.31913532255852,68.10305193448454,46.13520596263409,46.64645592693367,47.16622672397158,47.6859975210095,48.19724748530908,48.71701828234699,48.71701828234699,48.71701828234699,48.71701828234699,48.71701828234699,48.717019815794664,48.51317115304189,48.51317115304189,48.51317115304189,46.25155478541342,44.01124029954761,38.499554434387015,38.499554434387015,38.499554434387015,38.499554434387015,38.499554434387015 -Hydropower - NPD 5/Conservative,68.26194477873142,65.40325667451235,66.0044763367304,64.95602437646266,64.95602437646266,64.95602437646266,64.95602437646266,64.95602437646266,72.87471826794734,72.95424604017172,72.95424604017172,72.95424604017172,72.95424604017172,72.95424604017172,72.95424604017172,72.95424604017172,72.95424604017172,72.95424604017172,70.43208179518152,70.39799846297745,70.39799846297745,70.39799846297745,67.08797102770176,63.8091203269362,55.74239792015003,55.74239792015003,55.74239792015003,55.74239792015003,55.74239792015003 -Hydropower - NPD 6/Advanced,96.03138724490593,90.82740423031399,91.69140115387616,90.18469848744624,91.561974906423,92.92840662918732,94.29483835195168,95.66127007471603,72.3839047286301,71.43889544169443,70.85659039761083,70.28237292358396,69.70006787950037,69.11776283541677,68.53545779133317,67.95315274724959,67.37084770316598,66.78854265908238,66.2062397818888,65.3837804537233,65.3837804537233,65.3837804537233,62.19055348402862,59.0274031198641,51.245329995070065,51.245329995070065,51.245329995070065,51.245329995070065,51.245329995070065 -Hydropower - NPD 6/Moderate,96.03138724490593,90.82740423031399,91.69140115387616,90.18469848744624,91.32339158974985,92.46208469205348,93.60077779435709,94.73947089666072,63.552278226695556,64.28824710185678,65.03230354707469,65.77635999229264,66.52041643751056,67.25638531267177,67.25638531267177,67.25638531267177,67.25638531267177,67.25638531267177,67.25638750389884,66.86942055087663,66.86942055087663,66.86942055087663,63.63767350258932,60.4363658756357,52.56041716002853,52.56041716002853,52.56041716002853,52.56041716002853,52.56041716002853 -Hydropower - NPD 6/Conservative,96.03138724490593,90.82740423031399,91.69140115387616,90.18469848744624,90.18469848744624,90.18469848744624,90.18469848744624,90.18469848744624,101.60416359911969,101.68007647260659,101.68007647260659,101.68007647260659,101.68007647260659,101.68007647260659,101.68007647260659,101.68007647260659,101.68007647260659,101.68007647260659,98.0471064682143,98.01457237838312,98.01457237838312,98.01457237838312,93.25731282709285,88.5448613086442,76.95115310903401,76.95115310903401,76.95115310903401,76.95115310903401,76.95115310903401 -Hydropower - NPD 7/Advanced,135.95763568836583,127.46507368639044,128.69753761007115,126.54827454043846,122.73094147366824,118.92130464291972,115.10397157614948,111.28663850937924,104.11088964752749,102.4579975184923,101.62295591013631,100.79537003042633,99.96778415071638,99.14019827100644,98.31261239129647,97.48502651158655,96.65744063187655,95.82985475216661,95.00227194642669,94.05824394444583,94.05824394444583,94.05824394444583,89.52740177402048,85.03923503943878,73.9973186890574,73.9973186890574,73.9973186890574,73.9973186890574,73.9973186890574 -Hydropower - NPD 7/Moderate,135.95763568836583,127.46507368639044,128.69753761007115,126.54827454043846,125.13986334846479,123.73145215649106,122.31534472849567,120.90693353652198,130.39978885344902,128.8415415664276,127.27583855076011,125.71759126373868,124.15934397671724,122.59364096104974,122.59364096104974,122.59364096104974,122.59364096104974,122.59364096104974,122.59364502137156,122.05854228164553,122.05854228164553,122.05854228164553,116.07014739305342,110.13815644709754,95.54410241791518,95.54410241791518,95.54410241791518,95.54410241791518,95.54410241791518 -Hydropower - NPD 7/Conservative,135.95763568836583,127.46507368639044,128.69753761007115,126.54827454043846,126.54827454043846,126.54827454043846,126.54827454043846,126.54827454043846,112.44107391263637,112.35641531639753,112.35641531639753,112.35641531639753,112.35641531639753,112.35641531639753,112.35641531639753,112.35641531639753,112.35641531639753,112.35641531639753,108.3774648176478,108.35437610873538,108.35437610873538,108.35437610873538,103.15752612142468,98.00962461430389,85.34460988041437,85.34460988041437,85.34460988041437,85.34460988041437,85.34460988041437 -Hydropower - NPD 8/Advanced,321.77046648441626,301.07452615799036,303.67431080584186,299.1406112587282,295.65729483530026,292.18590757770613,288.71452032011194,285.24313306251776,229.9885373938144,225.9449337487022,224.30893386294352,222.66319588262675,221.0271959968681,219.39119611110942,217.75519622535074,216.109458245034,214.47345835927533,212.83745847351665,211.2014646797371,206.88141124063637,206.88141124063637,206.88141124063637,197.90346362791595,189.0100781811114,167.13031658075118,167.13031658075118,167.13031658075118,167.13031658075118,167.13031658075118 -Hydropower - NPD 8/Moderate,321.77046648441626,301.07452615799036,303.67431080584186,299.1406112587282,298.56801129871263,297.99541133869707,297.42281137868156,296.8621405844997,246.57251242623713,246.0953457928908,245.61817915954458,245.14101252619827,244.67358398741004,244.19641735406384,244.19641735406384,244.19641735406384,244.19641735406384,244.19641735406384,244.19642457138127,242.3326653690702,242.3326653690702,242.3326653690702,231.6881526306352,221.1438992266394,195.202624993877,195.202624993877,195.202624993877,195.202624993877,195.202624993877 -Hydropower - NPD 8/Conservative,321.77046648441626,301.07452615799036,303.67431080584186,299.1406112587282,299.1406112587282,299.1406112587282,299.1406112587282,299.1406112587282,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,293.40268249273913,284.07408309912904,284.0025081015005,284.0025081015005,284.0025081015005,271.78230863450506,259.67720969821323,229.895898581196,229.895898581196,229.895898581196,229.895898581196,229.895898581196 -Hydropower - NSD 1/Advanced,87.35072426842825,83.27537326588461,83.24354528915582,81.40069934038918,80.53588683174105,80.01699932655218,79.32514931963368,78.80626181444481,78.11441180752631,77.59552430233744,77.07663679714855,76.38478679023005,76.03886178677081,75.34701177985231,75.00108677639305,74.48219927120418,74.48219927120418,74.48219927120418,74.30923901404351,74.30923901404351,74.30923901404351,73.96331401058427,70.6528952728573,67.20069445353971,59.13301842074495,59.13301842074495,58.960055919015325,58.960055919015325,58.960055919015325 -Hydropower - NSD 1/Moderate,93.56433820607762,90.03113224427236,90.70792788397635,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.52768086322781,89.5276831648396,89.5276831648396,89.5276831648396,89.5276831648396,86.13313440009001,82.77055846568392,74.49785284103918,74.49785284103918,74.49785284103918,74.49785284103918,74.49785284103918 -Hydropower - NSD 1/Conservative,93.91564011899798,90.35179686178842,91.0320252401837,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579195212534,89.84579426541099,89.84579426541099,89.84579426541099,89.84579426541099,86.43402819280563,83.0543971182135,74.73973194919014,74.73973194919014,74.73973194919014,74.73973194919014,74.73973194919014 -Hydropower - NSD 2/Advanced,65.14920220939058,62.21662545481424,62.4608194391038,61.25876316619933,61.0858006644697,60.73987566101045,60.56691315928083,60.3939506575512,60.22098815582158,60.04802565409195,59.87506315236233,59.7021006506327,59.35617564717345,59.35617564717345,59.18321314544383,59.0102506437142,59.0102506437142,59.0102506437142,59.010252650560496,58.83729014883087,58.83729014883087,58.83729014883087,55.87747840743999,52.94554476273132,45.73231763364627,45.73231763364627,45.73231763364627,45.73231763364627,45.55935513191664 -Hydropower - NSD 2/Moderate,68.06585602506193,65.17255175590556,65.77764996703455,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.722434302144,64.72243635993087,64.72243635993087,64.72243635993087,64.72243635993087,61.68749454789654,58.681138473285166,51.28481515054803,51.28481515054803,51.28481515054803,51.28481515054803,51.28481515054803 -Hydropower - NSD 2/Conservative,68.37723726605952,65.45677721234026,66.06491807821835,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.0043964036668,65.00439847180097,65.00439847180097,65.00439847180097,65.00439847180097,61.95419586416719,58.93272273348183,51.49920799640912,51.49920799640912,51.49920799640912,51.49920799640912,51.49920799640912 -Hydropower - NSD 3/Advanced,82.75933713249833,79.22097071109283,78.91584835772176,77.29015616590891,76.5536706746731,76.00130655624622,75.08069969220145,74.71245694658354,74.16009282815666,73.42360733692085,72.87124321849397,72.50300047287607,71.76651498164024,71.39827223602234,71.03002949040442,70.2935439991686,70.2935439991686,70.2935439991686,70.10942471946771,70.10942471946771,70.10942471946771,69.92530334665875,66.83826781796691,63.78030869090116,56.07290868769341,56.07290868769341,56.07290868769341,55.88878731488445,55.88878731488445 -Hydropower - NSD 3/Moderate,88.76760792788366,85.64299657069688,86.27401145561103,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360035028292,85.17360249620587,85.17360249620587,85.17360249620587,85.17360249620587,82.00867253439226,78.87355265213002,71.1604409217603,71.1604409217603,71.1604409217603,71.1604409217603,71.1604409217603 -Hydropower - NSD 3/Conservative,89.09907828120369,85.94555915335317,86.57981299332282,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.47375355512978,85.4737557120676,85.4737557120676,85.4737557120676,85.4737557120676,82.29258038719652,79.14136815492002,71.38866556412856,71.38866556412856,71.38866556412856,71.38866556412856,71.38866556412856 -Hydropower - NSD 4/Advanced,56.031645661458526,53.713207419304716,53.88859059619152,52.97949427427318,52.80653177254355,52.63356927081393,52.4606067690843,52.4606067690843,52.28764426735468,52.11468176562505,52.11468176562505,51.94171926389543,51.59579426043618,51.59579426043618,51.42283175870655,51.42283175870655,51.24986925697693,51.24986925697693,51.24987102981496,51.24987102981496,51.24987102981496,51.24987102981496,48.63518805044243,46.04513244309931,39.67300345360349,39.67300345360349,39.67300345360349,39.67300345360349,39.67300345360349 -Hydropower - NSD 4/Moderate,58.24577688109627,55.98262607423284,56.517119091825,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.58503006137565,55.585031879051996,55.585031879051996,55.585031879051996,55.585031879051996,52.90421878541518,50.24865593508479,43.715364150134796,43.715364150134796,43.715364150134796,43.715364150134796,43.715364150134796 -Hydropower - NSD 4/Conservative,58.52522158455565,56.23770020180245,56.774923806989946,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.838072972998674,55.83807479996106,55.83807479996106,55.83807479996106,55.83807479996106,53.14356612052986,50.474436681415135,43.90776798616398,43.90776798616398,43.90776798616398,43.90776798616398,43.90776798616398 +Hydropower - NPD 1/Advanced,72.47374803770022,70.35565638059728,70.81560077061047,70.0120436567172,69.63581761397367,69.24705070313871,68.87082466039521,68.48205774956025,68.10583170681674,66.05014411914279,65.72408154876507,65.38547811029592,65.0594155399182,64.73335296954049,64.40729039916279,64.08122782878507,63.74262439031592,63.41656181993822,63.0904992495605,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,57.38347365597836,57.38347365597836,57.38347365597836,57.38347365597836,57.38347365597836 +Hydropower - NPD 1/Moderate,72.47374803770022,70.35565638059728,70.81560077061047,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,65.22615441893859,65.22615441893859,65.22615441893859,65.22615441893859,65.22615441893859 +Hydropower - NPD 1/Conservative,72.47374803770022,70.35565638059728,70.81560077061047,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,68.48205774956025,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,65.21617955528069,65.21617955528069,65.21617955528069,65.21617955528069,65.21617955528069 +Hydropower - NPD 2/Advanced,91.38136154972571,86.71675554483569,87.44280785454966,86.17434038066095,80.26942675857686,74.36451313649273,68.45959951440865,62.55468589232455,60.610257280789966,59.07100968831168,58.78785008772052,58.504690487129345,58.2106401326693,57.92748053207812,57.64432093148696,57.36116133089579,57.07800173030462,56.783951375844566,56.50079177525339,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,51.35643685631032,51.35643685631032,51.35643685631032,51.35643685631032,51.35643685631032 +Hydropower - NPD 2/Moderate,91.38136154972571,86.71675554483569,87.44280785454966,86.17434038066095,83.37833854593055,80.58233671120011,77.7863348764697,74.99033304173926,121.55491593110432,115.83727014993651,110.1196243687687,104.4128693414698,98.695223560302,92.97757777913418,92.97757777913418,92.97757777913418,92.97757777913418,92.97757777913418,92.97757777913418,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,86.28178082627512,86.28178082627512,86.28178082627512,86.28178082627512,86.28178082627512 +Hydropower - NPD 2/Conservative,91.38136154972571,86.71675554483569,87.44280785454966,86.17434038066095,86.17434038066095,86.17434038066095,86.17434038066095,86.17434038066095,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,56.48827035920908,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,53.72573473271682,53.72573473271682,53.72573473271682,53.72573473271682,53.72573473271682 +Hydropower - NPD 3/Advanced,122.74065356674045,116.2139060805506,117.1345501058808,115.52611640828486,108.6035572218043,101.69353890341519,94.77097971693462,87.84842053045405,83.0668114043934,80.48668625803282,80.11163592167287,79.73658558531294,79.361535248953,78.97355214237376,78.59850180601384,78.2234514696539,77.84840113329396,77.47335079693403,77.08536769035477,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,69.96852449150205,69.96852449150205,69.96852449150205,69.96852449150205,69.96852449150205 +Hydropower - NPD 3/Moderate,122.74065356674045,116.2139060805506,117.1345501058808,115.52611640828486,112.27803157259925,109.04248760500506,105.79440276931945,102.54631793363379,148.4807631736539,142.60928549408803,136.73780781452214,130.87926290517555,125.00778522560967,119.13630754604377,119.13630754604377,119.13630754604377,119.13630754604377,119.13630754604377,119.13630754604377,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,110.3298553762931,110.3298553762931,110.3298553762931,110.3298553762931,110.3298553762931 +Hydropower - NPD 3/Conservative,122.74065356674045,116.2139060805506,117.1345501058808,115.52611640828486,115.52611640828486,115.52611640828486,115.52611640828486,115.52611640828486,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,80.97602481633928,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,77.19853679518229,77.19853679518229,77.19853679518229,77.19853679518229,77.19853679518229 +Hydropower - NPD 4/Advanced,217.98171986784388,203.47332733184274,205.22804439581137,202.1624229636606,190.4439718007338,178.73641139167592,167.01796022874916,155.31039981969124,143.0909739787955,139.5487089301699,138.77546540547863,138.00222188078737,137.22897835609612,136.45573483140484,135.6824913067136,134.9201385358912,134.14689501119994,133.3736514865087,132.6004079618174,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,120.66178766797451,120.66178766797451,120.66178766797451,120.66178766797451,120.66178766797451 +Hydropower - NPD 4/Moderate,217.98171986784388,203.47332733184274,205.22804439581137,202.1624229636606,196.74971829082173,191.34790437185177,185.94609045288183,180.53338578004295,245.3769343154203,236.7296757435208,228.0824171716213,219.4460493535907,210.7987907816912,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,187.07999507485044,187.07999507485044,187.07999507485044,187.07999507485044,187.07999507485044 +Hydropower - NPD 4/Conservative,217.98171986784388,203.47332733184274,205.22804439581137,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,143.99490654991345,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,136.14805458943016,136.14805458943016,136.14805458943016,136.14805458943016,136.14805458943016 +Hydropower - NPD 5/Advanced,61.283933792742694,57.997703211745396,58.57971682128964,57.56289568706821,58.380739441889226,59.20843673592494,60.026280490745954,60.85397778478168,46.276036617935105,45.747021161096875,45.39229374936727,45.037566337637685,44.69022908031912,44.33550166858953,43.988164411270965,43.63343699954137,43.28609974222281,42.93137233049322,42.57664491876362,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,38.73075669000027,38.73075669000027,38.73075669000027,38.73075669000027,38.73075669000027 +Hydropower - NPD 5/Moderate,61.283933792742694,57.997703211745396,58.57971682128964,57.56289568706821,58.242789892883266,58.932537637913036,59.61243184372809,60.29232604954314,40.93295497875809,41.37636424342008,41.82716366249311,42.277963081566135,42.72137234622813,43.17217176530116,43.17217176530116,43.17217176530116,43.17217176530116,43.17217176530116,43.17217176530116,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,39.739475539277706,39.739475539277706,39.739475539277706,39.739475539277706,39.739475539277706 +Hydropower - NPD 5/Conservative,61.283933792742694,57.997703211745396,58.57971682128964,57.56289568706821,57.56289568706821,57.56289568706821,57.56289568706821,57.56289568706821,64.43081251972174,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,62.31230158855889,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,57.5571057253775,57.5571057253775,57.5571057253775,57.5571057253775,57.5571057253775 +Hydropower - NPD 6/Advanced,85.90562027307585,80.18507861923791,81.02147503092937,79.56022819056628,80.75474587627693,81.93985791091899,83.12496994556103,84.3100819802031,63.780170891427794,62.90921145291012,62.404175815871376,61.906154562680385,61.40111892564165,60.8960832886029,60.391047651564165,59.88601201452542,59.38097637748666,58.87594074044792,58.37090510340918,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,52.99600246503558,52.99600246503558,52.99600246503558,52.99600246503558,52.99600246503558 +Hydropower - NPD 6/Moderate,85.90562027307585,80.18507861923791,81.02147503092937,79.56022819056628,80.54782155276799,81.53541491496972,82.52300827717141,83.51060163937312,56.12046372967351,56.7587726598197,57.40409597381365,58.049419287807595,58.69474260180155,59.33305153194774,59.33305153194774,59.33305153194774,59.33305153194774,59.33305153194774,59.33305153194774,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,54.332208091591994,54.332208091591994,54.332208091591994,54.332208091591994,54.332208091591994 +Hydropower - NPD 6/Conservative,85.90562027307585,80.18507861923791,81.02147503092937,79.56022819056628,79.56022819056628,79.56022819056628,79.56022819056628,79.56022819056628,89.46437876578916,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,86.37932521529238,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,79.55929947882392,79.55929947882392,79.55929947882392,79.55929947882392,79.55929947882392 +Hydropower - NPD 7/Advanced,121.41807659740199,112.28413724782355,113.47722992581105,111.39280813537817,108.0820189592353,104.77790476127014,101.46711558512726,98.15632640898437,91.88161419431518,90.35337935086406,89.62914421858281,88.91137547141119,88.1936067242396,87.475837977068,86.7580692298964,86.04030048272479,85.32253173555318,84.6047629883816,83.88699424120999,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,76.48133273779284,76.48133273779284,76.48133273779284,76.48133273779284,76.48133273779284 +Hydropower - NPD 7/Moderate,121.41807659740199,112.28413724782355,113.47722992581105,111.39280813537817,110.17128712885774,108.94976612233727,107.72157013763909,106.50004913111864,114.6820880909554,113.3306136030377,111.97267273001034,110.62119824209266,109.26972375417495,107.91178288114759,107.91178288114759,107.91178288114759,107.91178288114759,107.91178288114759,107.91178288114759,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,98.82721325539592,98.82721325539592,98.82721325539592,98.82721325539592,98.82721325539592 +Hydropower - NPD 7/Conservative,121.41807659740199,112.28413724782355,113.47722992581105,111.39280813537817,111.39280813537817,111.39280813537817,111.39280813537817,111.39280813537817,99.15757313564046,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,95.63318465781097,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,88.19375974970642,88.19375974970642,88.19375974970642,88.19375974970642,88.19375974970642 +Hydropower - NPD 8/Advanced,290.85204731987284,269.0515478503347,271.568281985994,267.1713599615094,264.15026483827904,261.1395159312241,258.1287670241691,255.11801811711422,205.7765147441085,201.96033896825762,200.54142932133922,199.1140737836654,197.695164136747,196.2762544898286,194.85734484291024,193.42998930523638,192.011079658318,190.59217001139965,189.17326036448125,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,172.05243638981855,172.05243638981855,172.05243638981855,172.05243638981855,172.05243638981855 +Hydropower - NPD 8/Moderate,290.85204731987284,269.0515478503347,271.568281985994,267.1713599615094,266.674741585088,266.17812320866653,265.6815048322451,265.1952326719991,220.15986670066803,219.74601805365018,219.33216940663235,218.91832075961446,218.51291800335207,218.0990693563342,218.0990693563342,218.0990693563342,218.0990693563342,218.0990693563342,218.0990693563342,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,201.03843171360955,201.03843171360955,201.03843171360955,201.03843171360955,201.03843171360955 +Hydropower - NPD 8/Conservative,290.85204731987284,269.0515478503347,271.568281985994,267.1713599615094,267.1713599615094,267.1713599615094,267.1713599615094,267.1713599615094,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,254.10408893192044,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,236.59556853494246,236.59556853494246,236.59556853494246,236.59556853494246,236.59556853494246 +Hydropower - NSD 1/Advanced,79.6683315379247,75.14551867473342,75.09260619482833,73.28448472920093,72.4196722205528,71.90078471536393,71.20893470844543,70.69004720325655,69.99819719633805,69.47930969114917,68.9604221859603,68.2685721790418,67.92264717558255,67.23079716866405,66.8848721652048,66.36598466001593,66.36598466001593,66.36598466001593,66.1930221582863,66.19532680985475,66.19532680985475,65.8494018063955,65.8494018063955,65.67643930466588,60.94794075579925,60.94794075579925,60.77497825406963,60.77497825406963,60.77497825406963 +Hydropower - NSD 1/Moderate,85.6810177793089,81.69466787332242,82.34984317436748,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,76.35889908886377,76.35889908886377,76.35889908886377,76.35889908886377,76.35889908886377 +Hydropower - NSD 1/Conservative,85.99119960555176,81.97304955915875,82.63154793954051,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,76.61021750939564,76.61021750939564,76.61021750939564,76.61021750939564,76.61021750939564 +Hydropower - NSD 2/Advanced,58.304163971229165,54.947805108777885,55.173147653111705,54.002138187590816,53.82917568586119,53.48325068240194,53.310288180672316,53.13732567894269,52.964363177213066,52.79140067548344,52.618438173753816,52.44547567202419,52.09955066856494,52.09955066856494,51.926588166835316,51.75362566510569,51.75362566510569,51.75362566510569,51.75362566510569,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,47.35502124385321,47.35502124385321,47.35502124385321,47.35502124385321,47.18205874212358 +Hydropower - NSD 2/Moderate,61.041384681398625,57.719224071630315,58.30499232925631,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,52.94870848750797,52.94870848750797,52.94870848750797,52.94870848750797,52.94870848750797 +Hydropower - NSD 2/Conservative,61.316318572841155,57.96597147498524,58.554685189296045,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,53.17146799661576,53.17146799661576,53.17146799661576,53.17146799661576,53.17146799661576 +Hydropower - NSD 3/Advanced,75.61045039461352,71.63970925919126,71.3149251604137,69.72161428397483,68.985128792739,68.43276467431214,67.51215781026735,67.14391506464945,66.59155094622258,65.85506545498676,65.30270133655989,64.93445859094199,64.19797309970616,63.82973035408825,63.461487608470335,62.72500211723451,62.72500211723451,62.72500211723451,62.54088074442556,62.54302988078465,62.54302988078465,62.35890850797569,62.35890850797569,62.35890850797569,57.765362172890875,57.765362172890875,57.765362172890875,57.581240800081915,57.581240800081915 +Hydropower - NSD 3/Moderate,81.43268595914333,77.8704389520829,78.48129597144604,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,72.89559968313263,72.89559968313263,72.89559968313263,72.89559968313263,72.89559968313263 +Hydropower - NSD 3/Conservative,81.7253575210015,78.13310554275104,78.74709804826254,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,73.13273077347317,73.13273077347317,73.13273077347317,73.13273077347317,73.13273077347317 +Hydropower - NSD 4/Advanced,50.010878251696404,47.29196765830328,47.450697566842074,46.56902784023535,46.39606533850572,46.2231028367761,46.05014033504647,46.05014033504647,45.87717783331685,45.70421533158722,45.70421533158722,45.5312528298576,45.18532782639835,45.18532782639835,45.01236532466872,45.01236532466872,44.8394028229391,44.8394028229391,44.8394028229391,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,41.106491756538816,41.106491756538816,41.106491756538816,41.106491756538816,41.106491756538816 +Hydropower - NSD 4/Moderate,52.067070956595494,49.39898141655238,49.916399974184614,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,45.18510799380583,45.18510799380583,45.18510799380583,45.18510799380583,45.18510799380583 +Hydropower - NSD 4/Conservative,52.31380650019777,49.62042139392217,50.140483310117716,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,45.38502037377437,45.38502037377437,45.38502037377437,45.38502037377437,45.38502037377437 diff --git a/tests/data/Hydropower/Market/TechLife/df_tc.csv b/tests/data/Hydropower/Market/TechLife/df_tc.csv index 5cab913..7ef58fd 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Moderate,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Conservative,0.1211962980339389,0.1292743181372336,0.12962122411871796,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 +10 year CRF/Advanced,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 +10 year CRF/Moderate,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 +10 year CRF/Conservative,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493,0.12567291189101493 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,2.5072153480194883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PTC/Moderate,2.5072153480194883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PTC/Conservative,2.5072153480194883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 -PVD/Advanced,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Moderate,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Conservative,0.5649067164826536,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PFF/Advanced,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 -PFF/Moderate,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 -PFF/Conservative,1.1508120269019189,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7028546590141836,0.7010737159182576,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247,0.7742874394795247 +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,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PVD/Moderate,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PVD/Conservative,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152,0.831633081884152 +PFF/Advanced,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 +PFF/Moderate,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 +PFF/Conservative,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323,0.6976124257602323 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,0.9389989429131974,0.9289729427459326,0.9289729774449085,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9270125473002568,0.9296122680590677,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908 -2/nan,0.8817190147921021,0.8629907283540376,0.8629907928228585,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8593522628521109,0.8641789689259239,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897 -3/nan,0.8279332228362497,0.801695036481506,0.801695126316193,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.789984053764162,0.789984053764162,0.789984053764162,0.789984053764162,0.7966303302147753,0.8033513713121748,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726 -4/nan,0.7774284210459552,0.7447529972250322,0.7447531084970259,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7384863116690434,0.7468052903338731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731 -5/nan,0.730004465552828,0.6918553834509915,0.6918555126618331,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6845860769266914,0.6942393597457823,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795 -6/nan,0.6854734214760191,0.6427149315190831,0.6427150755591368,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6346198830181017,0.6453734257891518,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803 -7/nan,0.6436588181610745,0.597064781280033,0.5970649373909005,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5883005943240015,0.5999470540929037,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235 -8/nan,0.604394949850007,0.5546570268756689,0.5546571926159828,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5453620325225477,0.5577181416706604,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228 -9/nan,0.5675262190112315,0.5152613704713999,0.5152615436857036,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.5055574469695724,0.518461626616151,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019 -10/nan,0.53290651972707,0.4786638716101185,0.4786640504005679,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.46865809672187775,0.4819682886202338,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588 -11/nan,0.5003986586952698,0.444665785395813,0.44466596809645537,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.421308794423646,0.421308794423646,0.421308794423646,0.421308794423646,0.4344519360550381,0.4480436339168028,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156 -12/nan,0.4698738115500402,0.4130824831975796,0.41308266835098684,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.40274239592190914,0.4165068587148257,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184 -13/nan,0.44121101234808263,0.3837424500128528,0.3837426363489039,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.37334725434937754,0.3871898855920468,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038 -14/nan,0.4142966741965112,0.3564863530449737,0.3564865394616001,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3460975892819733,0.35993646771475357,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407 -15/nan,0.3890241391229774,0.3311661764369547,0.33116636198267446,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3208368078547602,0.3346013561094815,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389 -16/nan,0.36529325540419244,0.30764441746255644,0.3076446013206435,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.29741974651712433,0.31104952554857485,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811 +1/nan,0.9431147648255134,0.9346182957536857,0.9346172116889923,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9346153040412843,0.9346153040412843,0.9346153040412843,0.9346153040412843,0.9346153040412843 +2/nan,0.8894654596318834,0.8735113587575238,0.8735093323853067,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8735057665481825,0.8735057665481825,0.8735057665481825,0.8735057665481825,0.8735057665481825 +3/nan,0.8388680077811409,0.8163996974434432,0.8163968566182686,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8163918575842446,0.8163918575842446,0.8163918575842446,0.8163918575842446,0.8163918575842446 +4/nan,0.7911488038781574,0.7630220938784156,0.7630185537642242,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7630123241929277,0.7630123241929277,0.7630123241929277,0.7630123241929277,0.7630123241929277 +5/nan,0.7461441181115347,0.7131344090030536,0.7131302731860868,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.7131229953628202,0.7131229953628202,0.7131229953628202,0.7131229953628202,0.7131229953628202 +6/nan,0.7036995344787,0.6665084659857458,0.6665038274961897,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6664956651298536,0.6664956651298536,0.6664956651298536,0.6664956651298536,0.6664956651298536 +7/nan,0.6636694209677025,0.6229310065850011,0.62292594883453,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6229170487075361,0.6229170487075361,0.6229170487075361,0.6229170487075361,0.6229170487075361 +8/nan,0.6259164298778394,0.5822027157466018,0.5821973133884484,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5821878068702935,0.5821878068702935,0.5821878068702935,0.5821878068702935,0.5821878068702935 +9/nan,0.5903110265646634,0.5441373099742565,0.5441316296919341,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5441216341272078,0.5441216341272078,0.5441216341272078,0.5441216341272078,0.5441216341272078 +10/nan,0.5567310449924399,0.5085606853041345,0.5085547865344627,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.5085444065152409,0.5085444065152409,0.5085444065152409,0.5085444065152409,0.5085444065152409 +11/nan,0.5250612685691072,0.4753101209862767,0.4753040565819302,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4752933851137363,0.4752933851137363,0.4752933851137363,0.4752933851137363,0.4752933851137363 +12/nan,0.4951930348255392,0.444233535230672,0.4442273520670707,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.4442164716368859,0.4442164716368859,0.4442164716368859,0.4442164716368859,0.4442164716368859 +13/nan,0.46702386258272066,0.4151887896139256,0.41518252914490994,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.41517151269905467,0.41517151269905467,0.41517151269905467,0.41517151269905467,0.41517151269905467 +14/nan,0.4404571003276054,0.3880430389650027,0.3880367377313995,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.38802564957050695,0.38802564957050695,0.38802564957050695,0.38802564957050695,0.38802564957050695 +15/nan,0.4154015945911972,0.36267212375655183,0.36266581385141344,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3626547104491562,0.3626547104491562,0.3626547104491562,0.3626547104491562,0.3626547104491562 +16/nan,0.3917713771910201,0.33896000222271827,0.33895371171672717,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3389426424684421,0.3389426424684421,0.3389426424684421,0.3389426424684421,0.3389426424684421 diff --git a/tests/data/Hydropower/Market/df_cff.csv b/tests/data/Hydropower/Market/df_cff.csv index d4fed25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 33c4669..a517a71 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 diff --git a/tests/data/Hydropower/Market/df_wacc.csv b/tests/data/Hydropower/Market/df_wacc.csv index 8cb000f..42f0cb2 100644 --- a/tests/data/Hydropower/Market/df_wacc.csv +++ b/tests/data/Hydropower/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Moderate,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Conservative,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 +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,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 +Debt Fraction - Moderate,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 +Debt Fraction - Conservative,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 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,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 diff --git a/tests/data/Hydropower/R&D/20/df_capex.csv b/tests/data/Hydropower/R&D/20/df_capex.csv index d13c3ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3215.6895754600077,3182.6261005547804,3150.6291893561734,3117.565714450946,3085.568803252339,3057.8381468802127,3030.107490508087,3001.3102704293406,2973.5796140572143,2945.8489576850884,2918.118301312962,2890.3876449408363,2861.5904248620895,2833.8597684899637,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374 -Hydropower - NPD 1/Moderate,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147 -Hydropower - NPD 1/Conservative,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946 -Hydropower - NPD 2/Advanced,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,5745.578687563205,5121.638919190367,4497.69915081753,3873.7593824446926,3199.691119860704,3166.6276449554766,3138.896988583351,3111.1663322112245,3082.369112132478,3054.6384557603524,3026.907799388226,2999.1771430160998,2971.446486643974,2942.6492665652277,2914.9186101931014,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519 -Hydropower - NPD 2/Moderate,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6074.080309202237,5778.642162468432,5483.204015734626,5187.765869000821,9168.181622107537,8608.235676131913,8048.289730156291,7489.4103478872885,6929.464401911665,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041 -Hydropower - NPD 2/Conservative,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3232.7545947659314,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503 -Hydropower - NPD 3/Advanced,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,5911.962625795961,5324.286023448211,4735.5428573938425,4146.799691339473,3526.059614086496,3489.796448061408,3458.866100569421,3427.935753077434,3397.0054055854475,3365.0084943868405,3334.0781468948535,3303.147799402867,3272.21745191088,3241.2871044188933,3209.2901932202863,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444 -Hydropower - NPD 3/Moderate,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6224.46579183569,5949.292355527669,5673.0523555130285,5396.812355498388,8920.738842171642,8436.518919366057,7952.29899656047,7469.145637461504,6984.925714655917,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331 -Hydropower - NPD 3/Conservative,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3562.322780111584,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103 -Hydropower - NPD 4/Advanced,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13119.800155135506,11973.244170518754,10825.621622195382,9679.06563757863,8482.381158750726,8400.255753340969,8324.529730170932,8248.803707000896,8173.077683830858,8097.351660660822,8021.625637490785,7946.966178027369,7871.240154857332,7795.514131687295,7719.7881085172585,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436 -Hydropower - NPD 4/Moderate,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13737.340541268622,13208.324942784986,12679.30934430135,12149.227182111093,18499.547491327972,17652.695908271504,16805.84432521504,15960.059305865192,15113.207722808726,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888 -Hydropower - NPD 4/Conservative,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8570.905946400206,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105 -Hydropower - NPD 5/Advanced,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5318.95320491511,5408.54455627121,5497.06934392069,5586.66069527679,5678.38517404613,5631.456370954839,5580.261313037068,5529.066255119296,5478.937760908146,5427.742702990375,5377.614208779223,5326.419150861452,5276.290656650301,5225.09559873253,5173.900540814759,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037 -Hydropower - NPD 5/Moderate,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5304.021313022427,5378.680772485844,5452.273668242639,5525.866563999436,4907.2596141597,4971.253436556914,5036.313822660748,5101.374208764582,5165.368031161796,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631 -Hydropower - NPD 5/Conservative,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5973.823320779935,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5744.512123856584,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723 -Hydropower - NPD 6/Advanced,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8009.893436717963,8144.280463752112,8278.667490786262,8413.054517820412,8550.64123597442,8477.048340217625,8400.255753340969,8324.529730170932,8247.737143294275,8170.944556417618,8094.1519695409615,8017.359382664305,7940.566795787648,7863.774208910991,7786.981622034334,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612 -Hydropower - NPD 6/Moderate,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7986.4290351723175,8098.418224367442,8210.407413562567,8322.396602757692,7385.953668345125,7483.010965647567,7581.134826656628,7679.25868766569,7777.382548674751,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193 -Hydropower - NPD 6/Conservative,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8997.5314290483,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,8647.698533276864,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001 -Hydropower - NPD 7/Advanced,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15298.789807760646,14770.84077298363,14241.825174499994,13712.809576016358,13183.793977532721,13049.406950498571,12929.951815357104,12811.563243922259,12693.174672487414,12574.786101052567,12456.397529617721,12338.008958182874,12219.620386748029,12101.231815313184,11982.843243878337,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995 -Hydropower - NPD 7/Moderate,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15632.62424793278,15437.443089621276,15241.195367603153,15046.01420929165,16944.497607075667,16721.58579239204,16497.60741400179,16274.695599318162,16051.783784634532,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282 -Hydropower - NPD 7/Conservative,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,13872.794132009392,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13309.648494913909,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048 -Hydropower - NPD 8/Advanced,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21228.88401656915,20918.513977942664,20608.143939316175,20297.773900689688,19984.204170943336,19796.488958578175,19617.306255865977,19437.056989447156,19257.874286734957,19078.69158402276,18899.508881310558,18719.25961489174,18540.07691217954,18360.89420946734,18181.711506755142,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078 -Hydropower - NPD 8/Moderate,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21489.12556098449,21437.930503066716,21386.735445148945,21336.606950937796,21800.562163317598,21748.300541693206,21696.038920068815,21643.777298444424,21592.58224052665,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226 -Hydropower - NPD 8/Conservative,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,20193.2506574409,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118 -Hydropower - NSD 1/Advanced,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186 -Hydropower - NSD 1/Moderate,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537 -Hydropower - NSD 1/Conservative,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827 -Hydropower - NSD 2/Advanced,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455 -Hydropower - NSD 2/Moderate,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541 -Hydropower - NSD 2/Conservative,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473 -Hydropower - NSD 3/Advanced,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595 -Hydropower - NSD 3/Moderate,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543 -Hydropower - NSD 3/Conservative,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733 -Hydropower - NSD 4/Advanced,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408 -Hydropower - NSD 4/Moderate,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228 -Hydropower - NSD 4/Conservative,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936 +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_lcoe.csv b/tests/data/Hydropower/R&D/20/df_lcoe.csv index 34ba573..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,121.21584142354011,120.29673264268972,119.40727253218932,118.48816375133893,117.59870364083851,115.09821319444194,114.32734776534163,113.52683366589126,112.75596823679093,111.98510280769058,111.21423737859024,110.44337194948992,109.64285785003953,108.87199242093924,108.10112699183888,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488,105.33372696416488 -Hydropower - NPD 1/Moderate,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349,120.72160152020349 -Hydropower - NPD 1/Conservative,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,122.10530153404049,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893,118.48816375133893 -Hydropower - NPD 2/Advanced,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,154.44677103435595,140.48658612930717,126.5264012242584,112.5662163192096,105.18058421757165,103.18077658007995,102.51134081270335,101.84190504532674,101.14672174843565,100.47728598105904,99.80785021368243,99.13841444630582,98.46897867892919,97.77379538203813,97.10435961466152,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583,94.46936340394583 -Hydropower - NPD 2/Moderate,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,161.7967487279543,155.18654151650384,148.5763343050534,141.96612709360295,249.2637593806294,235.74630638552483,222.2288533904202,208.73714792483014,195.2196949297255,181.70224193462093,181.70224193462093,181.70224193462093,181.70224193462093,181.70224193462093,181.70224193462093,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395,180.80101626771395 -Hydropower - NPD 2/Conservative,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,168.40695593940478,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,101.13556919182777,98.22421439111672,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572,98.12876013535572 -Hydropower - NPD 3/Advanced,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,203.43210514101716,187.09568777816003,170.72962174495285,154.3635557117457,141.39265549203932,138.21268802898788,137.32600748133282,136.43932693367773,135.55264638602267,134.63539064706913,133.74871009941404,132.86202955175898,131.97534900410392,131.08866845644886,130.1714127174953,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263,126.39003478023263 -Hydropower - NPD 3/Moderate,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,212.11916555357095,204.4698086032676,196.79080298261425,189.11179736196092,296.04197307960385,282.1608362301072,268.2796993806105,254.4291377224122,240.54800087291548,226.6668640234188,226.6668640234188,226.6668640234188,226.6668640234188,226.6668640234188,226.6668640234188,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206,224.88318822433206 -Hydropower - NPD 3/Conservative,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,219.7981711742243,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,142.11865485719034,138.11608435993858,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853,137.99748967853853 -Hydropower - NPD 4/Advanced,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,373.1971690171843,345.5185747891129,317.8142330315271,290.13563880345583,261.24691068820374,256.5606739148674,254.73259931933896,252.90452472381054,251.07645012828212,249.2483755327537,247.42030093722522,245.6179738712113,243.78989927568287,241.96182468015445,240.13375008462603,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606,235.04399036979606 -Hydropower - NPD 4/Moderate,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,388.10498860607106,375.3342139668865,362.563439327702,349.76691715900296,503.0677078882464,482.6241694537453,462.1806310192443,441.76284011425776,421.3193016797567,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046,398.79865088532046 -Hydropower - NPD 4/Conservative,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,400.9015107747701,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,271.8548928481715,263.38395563790596,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356,263.25521799033356 -Hydropower - NPD 5/Advanced,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,125.4152186203158,127.37203086341668,129.3055477226711,131.26235996577194,99.94932223242425,98.97672590273898,98.1380920842672,97.2994582657954,96.47829598520843,95.63966216673664,94.81849988614967,93.97986606767788,93.15870378709091,92.32006996861911,91.48143615014732,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002,90.76506093458002 -Hydropower - NPD 5/Moderate,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,125.08908324646566,126.71976011571637,128.32714160112064,129.93452308652493,87.31740034169282,88.36569261478256,89.43145642575713,90.4972202367317,91.54551250982146,92.61127632079604,92.61127632079604,92.61127632079604,92.61127632079604,92.61127632079604,92.61127632079604,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326,92.40742765804326 -Hydropower - NPD 5/Conservative,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,123.48170176106139,139.7185843020292,139.88165198895427,139.88165198895427,139.88165198895427,139.88165198895427,139.88165198895427,139.88165198895427,139.88165198895427,139.88165198895427,139.88165198895427,134.71007677504488,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556,134.64019062350556 -Hydropower - NPD 6/Advanced,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,177.11444209763116,179.91624144570739,182.7180407937836,185.51984014185982,140.49300603257353,138.9618014119754,137.7678142805918,136.59041030381078,135.39642317242723,134.20243604104365,133.00844890966005,131.8144617782765,130.62047464689294,129.42648751550936,128.23250038412576,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607,127.35906755046607 -Hydropower - NPD 6/Moderate,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,176.6252390368559,178.96007182691946,181.29490461698296,183.6297374070465,122.38420120658934,123.89326827542132,125.4189184988559,126.94456872229047,128.47021894572504,129.97928601455706,129.97928601455706,129.97928601455706,129.97928601455706,129.97928601455706,129.97928601455706,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485,129.59231906153485 -Hydropower - NPD 6/Conservative,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,174.2904062467924,197.70544365571513,197.86109917505271,197.86109917505271,197.86109917505271,197.86109917505271,197.86109917505271,197.86109917505271,197.86109917505271,197.86109917505271,197.86109917505271,190.41187074961195,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244,190.3451612413244 -Hydropower - NPD 7/Advanced,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,238.69512242206036,230.88365419355293,223.05640522114953,215.2291562487461,200.92059767395693,198.28089030251982,196.56867958980655,194.87175647274253,193.17483335567854,191.47791023861447,189.78098712155045,188.08406400448644,186.38714088742242,184.69021777035843,182.99329465329438,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064,181.9944435842064 -Hydropower - NPD 7/Moderate,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,243.63449526150046,240.7466191285371,237.84296225167776,234.9550861187144,254.82465993312582,251.6295524424377,248.41915735610036,245.22404986541224,242.02894237472415,238.81854728838675,238.81854728838675,238.81854728838675,238.81854728838675,238.81854728838675,238.81854728838675,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073,238.28344454866073 -Hydropower - NPD 7/Conservative,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,246.5223713944638,217.59626783314226,217.42267965028654,217.42267965028654,217.42267965028654,217.42267965028654,217.42267965028654,217.42267965028654,217.42267965028654,217.42267965028654,217.42267965028654,209.26403505606768,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975,209.21669282437975 -Hydropower - NPD 8/Advanced,552.216428853003,552.216428853003,552.216428853003,552.216428853003,545.0740641656848,537.9561596314054,530.8382550971261,523.7203505628468,421.6563800566948,415.8124060049718,412.4578707310846,409.08336798532906,405.7288327114419,402.3742974375547,399.0197621636675,395.645259417912,392.2907241440248,388.9361888701376,385.58165359625036,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616,381.1286182567616 -Hydropower - NPD 8/Moderate,552.216428853003,552.216428853003,552.216428853003,552.216428853003,551.0423415071425,549.8682541612819,548.6941668154215,547.5445396225997,455.6609846485393,454.6825785269889,453.70417240543844,452.725766283888,451.76732763420597,450.7889215126555,450.7889215126555,450.7889215126555,450.7889215126555,450.7889215126555,450.7889215126555,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443,448.92516231034443 -Hydropower - NPD 8/Conservative,552.216428853003,552.216428853003,552.216428853003,552.216428853003,552.216428853003,552.216428853003,552.216428853003,552.216428853003,540.451095241359,540.451095241359,540.451095241359,540.451095241359,540.451095241359,540.451095241359,540.451095241359,540.451095241359,540.451095241359,540.451095241359,521.3232555650482,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156,521.1764946468156 -Hydropower - NSD 1/Advanced,147.7260383036765,147.034188296758,146.3423382898395,145.650488282921,144.78567577427287,144.266788269084,143.5749382621655,143.05605075697662,142.36420075005813,141.84531324486923,141.32642573968036,140.63457573276187,140.28865072930262,139.59680072238413,139.25087571892487,138.731988213736,138.731988213736,138.731988213736,138.55902571200636,138.55902571200636,138.55902571200636,138.21310070854713,138.21310070854713,138.0401382068175,138.0401382068175,138.0401382068175,137.86717570508787,137.86717570508787,137.86717570508787 -Hydropower - NSD 1/Moderate,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313,155.41029541127313 -Hydropower - NSD 1/Conservative,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342,156.06256615897342 -Hydropower - NSD 2/Advanced,119.39569633639331,119.2227338346637,118.87680883120444,118.70384632947483,118.5308838277452,118.18495882428594,118.01199632255633,117.8390338208267,117.66607131909707,117.49310881736744,117.32014631563783,117.1471838139082,116.80125881044894,116.80125881044894,116.62829630871933,116.4553338069897,116.4553338069897,116.4553338069897,116.4553338069897,116.28237130526007,116.28237130526007,116.28237130526007,116.28237130526007,116.28237130526007,116.28237130526007,116.28237130526007,116.28237130526007,116.28237130526007,116.10940880353044 -Hydropower - NSD 2/Moderate,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155,123.62566870383155 -Hydropower - NSD 2/Conservative,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679,124.20381777565679 -Hydropower - NSD 3/Advanced,139.22977912295175,138.67741500452487,137.7568081404801,137.20444402205325,136.4679585308174,135.91559441239056,134.99498754834576,134.62674480272787,134.074380684301,133.33789519306518,132.7855310746383,132.4172883290204,131.68080283778457,131.31256009216665,130.94431734654876,130.20783185531292,130.20783185531292,130.20783185531292,130.023710482504,130.023710482504,130.023710482504,129.83958910969503,129.83958910969503,129.83958910969503,129.65546773688607,129.65546773688607,129.65546773688607,129.4713463640771,129.4713463640771 -Hydropower - NSD 3/Moderate,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396,146.59969117891396 -Hydropower - NSD 3/Conservative,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697,147.21514019085697 -Hydropower - NSD 4/Advanced,104.2450826912821,104.07212018955248,103.72619518609322,103.72619518609322,103.55323268436359,103.38027018263398,103.20730768090435,103.20730768090435,103.03434517917472,102.86138267744509,102.86138267744509,102.68842017571548,102.34249517225622,102.34249517225622,102.16953267052659,102.16953267052659,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698,101.99657016879698 -Hydropower - NSD 4/Moderate,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063,107.6152078445063 -Hydropower - NSD 4/Conservative,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155,108.13405957563155 +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_tc.csv b/tests/data/Hydropower/R&D/20/df_tc.csv index 2ba8b77..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -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 -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 -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 -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 -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 +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,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 +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_capex.csv b/tests/data/Hydropower/R&D/30/df_capex.csv index d13c3ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3215.6895754600077,3182.6261005547804,3150.6291893561734,3117.565714450946,3085.568803252339,3057.8381468802127,3030.107490508087,3001.3102704293406,2973.5796140572143,2945.8489576850884,2918.118301312962,2890.3876449408363,2861.5904248620895,2833.8597684899637,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374 -Hydropower - NPD 1/Moderate,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147 -Hydropower - NPD 1/Conservative,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946 -Hydropower - NPD 2/Advanced,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,5745.578687563205,5121.638919190367,4497.69915081753,3873.7593824446926,3199.691119860704,3166.6276449554766,3138.896988583351,3111.1663322112245,3082.369112132478,3054.6384557603524,3026.907799388226,2999.1771430160998,2971.446486643974,2942.6492665652277,2914.9186101931014,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519 -Hydropower - NPD 2/Moderate,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6074.080309202237,5778.642162468432,5483.204015734626,5187.765869000821,9168.181622107537,8608.235676131913,8048.289730156291,7489.4103478872885,6929.464401911665,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041 -Hydropower - NPD 2/Conservative,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3232.7545947659314,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503 -Hydropower - NPD 3/Advanced,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,5911.962625795961,5324.286023448211,4735.5428573938425,4146.799691339473,3526.059614086496,3489.796448061408,3458.866100569421,3427.935753077434,3397.0054055854475,3365.0084943868405,3334.0781468948535,3303.147799402867,3272.21745191088,3241.2871044188933,3209.2901932202863,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444 -Hydropower - NPD 3/Moderate,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6224.46579183569,5949.292355527669,5673.0523555130285,5396.812355498388,8920.738842171642,8436.518919366057,7952.29899656047,7469.145637461504,6984.925714655917,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331 -Hydropower - NPD 3/Conservative,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3562.322780111584,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103 -Hydropower - NPD 4/Advanced,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13119.800155135506,11973.244170518754,10825.621622195382,9679.06563757863,8482.381158750726,8400.255753340969,8324.529730170932,8248.803707000896,8173.077683830858,8097.351660660822,8021.625637490785,7946.966178027369,7871.240154857332,7795.514131687295,7719.7881085172585,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436 -Hydropower - NPD 4/Moderate,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13737.340541268622,13208.324942784986,12679.30934430135,12149.227182111093,18499.547491327972,17652.695908271504,16805.84432521504,15960.059305865192,15113.207722808726,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888 -Hydropower - NPD 4/Conservative,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8570.905946400206,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105 -Hydropower - NPD 5/Advanced,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5318.95320491511,5408.54455627121,5497.06934392069,5586.66069527679,5678.38517404613,5631.456370954839,5580.261313037068,5529.066255119296,5478.937760908146,5427.742702990375,5377.614208779223,5326.419150861452,5276.290656650301,5225.09559873253,5173.900540814759,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037 -Hydropower - NPD 5/Moderate,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5304.021313022427,5378.680772485844,5452.273668242639,5525.866563999436,4907.2596141597,4971.253436556914,5036.313822660748,5101.374208764582,5165.368031161796,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631 -Hydropower - NPD 5/Conservative,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5973.823320779935,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5744.512123856584,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723 -Hydropower - NPD 6/Advanced,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8009.893436717963,8144.280463752112,8278.667490786262,8413.054517820412,8550.64123597442,8477.048340217625,8400.255753340969,8324.529730170932,8247.737143294275,8170.944556417618,8094.1519695409615,8017.359382664305,7940.566795787648,7863.774208910991,7786.981622034334,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612 -Hydropower - NPD 6/Moderate,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7986.4290351723175,8098.418224367442,8210.407413562567,8322.396602757692,7385.953668345125,7483.010965647567,7581.134826656628,7679.25868766569,7777.382548674751,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193 -Hydropower - NPD 6/Conservative,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8997.5314290483,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,8647.698533276864,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001 -Hydropower - NPD 7/Advanced,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15298.789807760646,14770.84077298363,14241.825174499994,13712.809576016358,13183.793977532721,13049.406950498571,12929.951815357104,12811.563243922259,12693.174672487414,12574.786101052567,12456.397529617721,12338.008958182874,12219.620386748029,12101.231815313184,11982.843243878337,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995 -Hydropower - NPD 7/Moderate,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15632.62424793278,15437.443089621276,15241.195367603153,15046.01420929165,16944.497607075667,16721.58579239204,16497.60741400179,16274.695599318162,16051.783784634532,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282 -Hydropower - NPD 7/Conservative,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,13872.794132009392,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13309.648494913909,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048 -Hydropower - NPD 8/Advanced,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21228.88401656915,20918.513977942664,20608.143939316175,20297.773900689688,19984.204170943336,19796.488958578175,19617.306255865977,19437.056989447156,19257.874286734957,19078.69158402276,18899.508881310558,18719.25961489174,18540.07691217954,18360.89420946734,18181.711506755142,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078 -Hydropower - NPD 8/Moderate,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21489.12556098449,21437.930503066716,21386.735445148945,21336.606950937796,21800.562163317598,21748.300541693206,21696.038920068815,21643.777298444424,21592.58224052665,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226 -Hydropower - NPD 8/Conservative,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,20193.2506574409,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118 -Hydropower - NSD 1/Advanced,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186 -Hydropower - NSD 1/Moderate,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537 -Hydropower - NSD 1/Conservative,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827 -Hydropower - NSD 2/Advanced,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455 -Hydropower - NSD 2/Moderate,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541 -Hydropower - NSD 2/Conservative,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473 -Hydropower - NSD 3/Advanced,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595 -Hydropower - NSD 3/Moderate,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543 -Hydropower - NSD 3/Conservative,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733 -Hydropower - NSD 4/Advanced,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408 -Hydropower - NSD 4/Moderate,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228 -Hydropower - NSD 4/Conservative,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936 +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_lcoe.csv b/tests/data/Hydropower/R&D/30/df_lcoe.csv index ef275d4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,102.89745815281472,102.16669759133163,101.45950995118672,100.72874938970367,100.02156174955874,97.6790407774702,97.06614482267797,96.42967594654755,95.81677999175527,95.20388403696303,94.59098808217075,93.97809212737852,93.3416232512481,92.72872729645583,92.11583134166358,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958,89.34843131398958 -Hydropower - NPD 1/Moderate,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262,102.22094577912262 -Hydropower - NPD 1/Conservative,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,103.60464579295962,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367,100.72874938970367 -Hydropower - NPD 2/Advanced,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,128.10306426397918,117.00366800950965,105.90427175504011,94.80487550057056,89.3516591603855,87.51541708181809,86.98316533160374,86.45091358138943,85.898190610013,85.36593885979866,84.83368710958435,84.30143535937002,83.76918360915569,83.21646063777926,82.68420888756494,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083,80.09669945202083 -Hydropower - NPD 2/Moderate,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,133.9468489586401,128.69123739883142,123.43562583902276,118.1800142792141,203.9086127834388,193.16122167334171,182.4138305632447,171.68691067430976,160.93951956421276,150.19212845411573,150.19212845411573,150.19212845411573,150.19212845411573,150.19212845411573,150.19212845411573,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872,149.29090278720872 -Hydropower - NPD 2/Conservative,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,139.20246051844873,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,85.71665190075704,83.40190601520955,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668,83.32601270748668 -Hydropower - NPD 3/Advanced,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,169.7542283683369,156.76554871100868,143.75329613234229,130.74104355367592,120.67852843907913,117.71159192575564,117.00661424698619,116.30163656821674,115.59665888944724,114.86737163554781,114.16239395677836,113.4574162780089,112.75243859923944,112.04746092046999,111.31817366657054,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715,107.58065504248715 -Hydropower - NPD 3/Moderate,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,176.6610943204189,170.57928061517265,164.47389398858826,158.3685073620038,243.63635944652486,232.59981233751336,221.5632652285018,210.55102769462022,199.5144805856087,188.47793347659714,188.47793347659714,188.47793347659714,188.47793347659714,188.47793347659714,188.47793347659714,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104,186.6942576775104 -Hydropower - NPD 3/Conservative,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,182.76648094700332,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,121.0054270410143,117.82308266036216,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953,117.72879097500953 -Hydropower - NPD 4/Advanced,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,308.2932999743688,286.28673722512247,264.25970325471405,242.25314050546777,219.2844303616033,215.00446933140142,213.55101262889306,212.0975559263847,210.64409922387634,209.190642521368,207.73718581885964,206.30420033751335,204.850743635005,203.39728693249663,201.94383022998827,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465,196.91210990703465 -Hydropower - NPD 4/Moderate,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,320.14613702721863,309.99241133082216,299.83868563442576,289.6644887168672,411.55013951594856,395.2959899132494,379.04184031055024,362.8081619290133,346.55401232631414,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756,328.21747405532756 -Hydropower - NPD 4/Conservative,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,330.3203339447772,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,227.71857348038418,220.9835417180567,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627,220.88118561224627 -Hydropower - NPD 5/Advanced,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,101.60826408152917,103.16407688984799,104.70136811711538,106.2571809254342,80.88752767189185,80.07246683444241,79.4056899165915,78.73891299874057,78.08602726667822,77.4192503488273,76.76636461676495,76.09958769891402,75.44670196685166,74.77992504900075,74.11314813114983,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015,73.41825502816015 -Hydropower - NPD 5/Moderate,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,101.34896194680937,102.6454726204084,103.92346171295598,105.20145080550357,70.8442003467624,71.67767149407607,72.52503382717826,73.37239616028047,74.20586730759413,75.05322964069633,75.05322964069633,75.05322964069633,75.05322964069633,75.05322964069633,75.05322964069633,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355,74.84938097794355 -Hydropower - NPD 5/Conservative,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,100.07097285426178,112.98051484709761,113.11016591445751,113.11016591445751,113.11016591445751,113.11016591445751,113.11016591445751,113.11016591445751,113.11016591445751,113.11016591445751,113.11016591445751,108.9983749210435,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927,108.94281017788927 -Hydropower - NPD 6/Advanced,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,142.8927857883904,145.12042685484684,147.34806792130334,149.5757089877598,113.24883256945753,111.95211066919808,111.00280115903743,110.0666765031846,109.11736699302398,108.16805748286333,107.21874797270272,106.26943846254207,105.32012895238148,104.37081944222084,103.42150993206019,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904,102.56846690016904 -Hydropower - NPD 6/Moderate,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,142.5038325863107,144.36020014169105,146.21656769707147,148.07293525245186,98.85097166535469,100.05079340736324,101.26380000367963,102.47680659999598,103.68981319631234,104.88963493832091,104.88963493832091,104.88963493832091,104.88963493832091,104.88963493832091,104.88963493832091,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987,104.5026679852987 -Hydropower - NPD 6/Conservative,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,140.6474650309303,159.2641796577451,159.38793749477048,159.38793749477048,159.38793749477048,159.38793749477048,159.38793749477048,159.38793749477048,159.38793749477048,159.38793749477048,159.38793749477048,153.46524100855683,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597,153.41220193554597 -Hydropower - NPD 7/Advanced,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,192.30854264372405,186.09783828793525,179.87458705466003,173.65133582138478,162.19595694473114,159.95098339190758,158.58964718462863,157.24046576491466,155.8912843452007,154.54210292548672,153.19292150577274,151.8437400860588,150.49455866634483,149.1453772466309,147.79619582691691,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186,146.8192744144186 -Hydropower - NPD 7/Moderate,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,196.23571529698037,193.93963671696147,191.63101125945616,189.33493267943732,205.05373789888824,202.51338729780522,199.96088190915717,197.42053130807412,194.88018070699107,192.32767531834304,192.32767531834304,192.32767531834304,192.32767531834304,192.32767531834304,192.32767531834304,191.792572578617,191.792572578617,191.792572578617,191.792572578617,191.792572578617,191.792572578617,191.792572578617,191.792572578617,191.792572578617,191.792572578617 -Hydropower - NPD 7/Conservative,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,198.53179387699927,175.5333674443511,175.3953517920002,175.3953517920002,175.3953517920002,175.3953517920002,175.3953517920002,175.3953517920002,175.3953517920002,175.3953517920002,175.3953517920002,168.90861613150972,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036,168.87097549905036 -Hydropower - NPD 8/Advanced,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,445.30540479191114,439.6461357016515,433.9868666113918,428.32759752113213,344.9877432249474,339.8639314234452,337.1968237520415,334.5138404397366,331.84673276833297,329.1796250969293,326.5125174255256,323.82953411322075,321.16242644181705,318.49531877041335,315.8282110990097,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941,311.4283695620941 -Hydropower - NPD 8/Moderate,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,450.05063385728346,449.11714617229217,448.1836584873009,447.26961846241363,372.023959679712,371.2460532755526,370.4681468713932,369.69024046723376,368.92820970397554,368.15030329981613,368.15030329981613,368.15030329981613,368.15030329981613,368.15030329981613,368.15030329981613,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504,366.28654409750504 -Hydropower - NPD 8/Conservative,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,450.98412154227475,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,441.62979703225795,426.4217268309416,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767,426.30504087031767 -Hydropower - NSD 1/Advanced,122.02561998355428,121.33376997663578,120.64191996971728,119.95006996279878,119.08525745415065,118.56636994896178,117.87451994204328,117.35563243685439,116.66378242993589,116.14489492474702,115.62600741955815,114.93415741263965,114.58823240918039,113.89638240226189,113.55045739880265,113.03156989361378,113.03156989361378,113.03156989361378,112.85860739188415,112.85860739188415,112.85860739188415,112.51268238842489,112.51268238842489,112.33971988669528,112.33971988669528,112.33971988669528,112.16675738496565,112.16675738496565,112.16675738496565 -Hydropower - NSD 1/Moderate,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714,129.05673407237714 -Hydropower - NSD 1/Conservative,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675,129.57533834181675 -Hydropower - NSD 2/Advanced,96.41721357357956,96.24425107184994,95.89832606839069,95.72536356666106,95.55240106493144,95.20647606147219,95.03351355974256,94.86055105801294,94.68758855628332,94.51462605455369,94.34166355282406,94.16870105109444,93.82277604763519,93.82277604763519,93.64981354590556,93.47685104417594,93.47685104417594,93.47685104417594,93.47685104417594,93.30388854244632,93.30388854244632,93.30388854244632,93.30388854244632,93.30388854244632,93.30388854244632,93.30388854244632,93.30388854244632,93.30388854244632,93.13092604071669 -Hydropower - NSD 2/Moderate,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026,100.06391403588026 -Hydropower - NSD 2/Conservative,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446,100.52358600197446 -Hydropower - NSD 3/Advanced,115.26359516190529,114.71123104347842,113.79062417943364,113.23826006100677,112.50177456977094,111.94941045134408,111.02880358729931,110.66056084168139,110.10819672325452,109.3717112320187,108.81934711359183,108.45110436797393,107.7146188767381,107.3463761311202,106.97813338550228,106.24164789426645,106.24164789426645,106.24164789426645,106.0575265214575,106.0575265214575,106.0575265214575,105.87340514864854,105.87340514864854,105.87340514864854,105.68928377583958,105.68928377583958,105.68928377583958,105.50516240303064,105.50516240303064 -Hydropower - NSD 3/Moderate,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485,122.02877419928485 -Hydropower - NSD 3/Conservative,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561,122.5181024212561 -Hydropower - NSD 4/Advanced,83.94600524269384,83.77304274096421,83.42711773750497,83.42711773750497,83.25415523577534,83.08119273404571,82.90823023231609,82.90823023231609,82.73526773058647,82.56230522885684,82.56230522885684,82.38934272712721,82.04341772366797,82.04341772366797,81.87045522193834,81.87045522193834,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871,81.69749272020871 -Hydropower - NSD 4/Moderate,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681,86.80272960441681 -Hydropower - NSD 4/Conservative,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466,87.21525572783466 +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_tc.csv b/tests/data/Hydropower/R&D/30/df_tc.csv index 2ba8b77..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -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 -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 -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 -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 -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 +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,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 +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_capex.csv b/tests/data/Hydropower/R&D/TechLife/df_capex.csv index d13c3ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3215.6895754600077,3182.6261005547804,3150.6291893561734,3117.565714450946,3085.568803252339,3057.8381468802127,3030.107490508087,3001.3102704293406,2973.5796140572143,2945.8489576850884,2918.118301312962,2890.3876449408363,2861.5904248620895,2833.8597684899637,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374,2806.1291121178374 -Hydropower - NPD 1/Moderate,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147 -Hydropower - NPD 1/Conservative,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3247.6864866586147,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946,3117.565714450946 -Hydropower - NPD 2/Advanced,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,5745.578687563205,5121.638919190367,4497.69915081753,3873.7593824446926,3199.691119860704,3166.6276449554766,3138.896988583351,3111.1663322112245,3082.369112132478,3054.6384557603524,3026.907799388226,2999.1771430160998,2971.446486643974,2942.6492665652277,2914.9186101931014,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519,2905.319536833519 -Hydropower - NPD 2/Moderate,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6074.080309202237,5778.642162468432,5483.204015734626,5187.765869000821,9168.181622107537,8608.235676131913,8048.289730156291,7489.4103478872885,6929.464401911665,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041 -Hydropower - NPD 2/Conservative,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,6369.518455936041,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3362.8753669736,3232.7545947659314,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503,3228.4883399394503 -Hydropower - NPD 3/Advanced,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,5911.962625795961,5324.286023448211,4735.5428573938425,4146.799691339473,3526.059614086496,3489.796448061408,3458.866100569421,3427.935753077434,3397.0054055854475,3365.0084943868405,3334.0781468948535,3303.147799402867,3272.21745191088,3241.2871044188933,3209.2901932202863,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444,3201.8242472739444 -Hydropower - NPD 3/Moderate,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6224.46579183569,5949.292355527669,5673.0523555130285,5396.812355498388,8920.738842171642,8436.518919366057,7952.29899656047,7469.145637461504,6984.925714655917,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331 -Hydropower - NPD 3/Conservative,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,6500.705791850331,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3706.3088805053158,3562.322780111584,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103,3558.056525285103 -Hydropower - NPD 4/Advanced,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13119.800155135506,11973.244170518754,10825.621622195382,9679.06563757863,8482.381158750726,8400.255753340969,8324.529730170932,8248.803707000896,8173.077683830858,8097.351660660822,8021.625637490785,7946.966178027369,7871.240154857332,7795.514131687295,7719.7881085172585,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436,7708.055907744436 -Hydropower - NPD 4/Moderate,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,13737.340541268622,13208.324942784986,12679.30934430135,12149.227182111093,18499.547491327972,17652.695908271504,16805.84432521504,15960.059305865192,15113.207722808726,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888 -Hydropower - NPD 4/Conservative,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,14267.42270345888,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8921.805405878264,8570.905946400206,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105,8565.573127867105 -Hydropower - NPD 5/Advanced,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5318.95320491511,5408.54455627121,5497.06934392069,5586.66069527679,5678.38517404613,5631.456370954839,5580.261313037068,5529.066255119296,5478.937760908146,5427.742702990375,5377.614208779223,5326.419150861452,5276.290656650301,5225.09559873253,5173.900540814759,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037,5167.501158575037 -Hydropower - NPD 5/Moderate,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5304.021313022427,5378.680772485844,5452.273668242639,5525.866563999436,4907.2596141597,4971.253436556914,5036.313822660748,5101.374208764582,5165.368031161796,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631 -Hydropower - NPD 5/Conservative,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5230.428417265631,5973.823320779935,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5981.289266726276,5744.512123856584,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723,5741.312432736723 -Hydropower - NPD 6/Advanced,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8009.893436717963,8144.280463752112,8278.667490786262,8413.054517820412,8550.64123597442,8477.048340217625,8400.255753340969,8324.529730170932,8247.737143294275,8170.944556417618,8094.1519695409615,8017.359382664305,7940.566795787648,7863.774208910991,7786.981622034334,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612,7780.582239794612 -Hydropower - NPD 6/Moderate,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7986.4290351723175,8098.418224367442,8210.407413562567,8322.396602757692,7385.953668345125,7483.010965647567,7581.134826656628,7679.25868766569,7777.382548674751,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193 -Hydropower - NPD 6/Conservative,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,7874.439845977193,8997.5314290483,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,9004.997374994642,8647.698533276864,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001,8644.498842157001 -Hydropower - NPD 7/Advanced,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15298.789807760646,14770.84077298363,14241.825174499994,13712.809576016358,13183.793977532721,13049.406950498571,12929.951815357104,12811.563243922259,12693.174672487414,12574.786101052567,12456.397529617721,12338.008958182874,12219.620386748029,12101.231815313184,11982.843243878337,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995,11975.377297931995 -Hydropower - NPD 7/Moderate,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15632.62424793278,15437.443089621276,15241.195367603153,15046.01420929165,16944.497607075667,16721.58579239204,16497.60741400179,16274.695599318162,16051.783784634532,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282 -Hydropower - NPD 7/Conservative,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,15827.805406244282,13872.794132009392,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13861.06193123657,13309.648494913909,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048,13306.448803794048 -Hydropower - NPD 8/Advanced,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21228.88401656915,20918.513977942664,20608.143939316175,20297.773900689688,19984.204170943336,19796.488958578175,19617.306255865977,19437.056989447156,19257.874286734957,19078.69158402276,18899.508881310558,18719.25961489174,18540.07691217954,18360.89420946734,18181.711506755142,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078,18167.846178569078 -Hydropower - NPD 8/Moderate,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21489.12556098449,21437.930503066716,21386.735445148945,21336.606950937796,21800.562163317598,21748.300541693206,21696.038920068815,21643.777298444424,21592.58224052665,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226 -Hydropower - NPD 8/Conservative,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21540.32061890226,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,21027.303476017925,20193.2506574409,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118,20186.85127520118 -Hydropower - NSD 1/Advanced,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186,9023.128958007186 -Hydropower - NSD 1/Moderate,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537,9252.440154930537 -Hydropower - NSD 1/Conservative,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827,9299.368958021827 -Hydropower - NSD 2/Advanced,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455,8067.487876875455 -Hydropower - NSD 2/Moderate,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541,8272.268108546541 -Hydropower - NSD 2/Conservative,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473,8313.86409310473 -Hydropower - NSD 3/Advanced,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595,7904.3036297625595 -Hydropower - NSD 3/Moderate,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543,8103.751042900543 -Hydropower - NSD 3/Conservative,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733,8145.347027458733 -Hydropower - NSD 4/Advanced,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408,7126.778687636408 -Hydropower - NSD 4/Moderate,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228,7307.027954055228 -Hydropower - NSD 4/Conservative,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936,7344.357683786936 +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_lcoe.csv b/tests/data/Hydropower/R&D/TechLife/df_lcoe.csv index 7a18353..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,83.86876572476757,83.3336567272213,82.81580931024102,82.28070031269475,81.7628528957145,79.58442678370201,79.13562568898578,78.66956301370355,78.22076191898732,77.77196082427109,77.32315972955486,76.87435863483863,76.40829595955638,75.95949486484017,75.51069377012394,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994,72.74329374244994 -Hydropower - NPD 1/Moderate,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083,83.00291312791083 -Hydropower - NPD 1/Conservative,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,84.38661314174783,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475,82.28070031269475 -Hydropower - NPD 2/Advanced,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,100.73786035161929,92.61018198999004,84.48250362836076,76.35482526673148,72.90895556977134,71.24262142830692,70.85287310921125,70.46312479011556,70.05838615105468,69.668637831959,69.27888951286333,68.88914119376766,68.499392874672,68.0946542356111,67.70490591651541,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315,65.16672459174315 -Hydropower - NPD 2/Moderate,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,105.0170482753489,101.16855783744923,97.32006739954956,93.47157696164987,156.79478609513225,148.92486811339273,141.0549501316532,133.20002246987886,125.33010448813931,117.46018650639975,117.46018650639975,117.46018650639975,117.46018650639975,117.46018650639975,117.46018650639975,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276,116.55896083949276 -Hydropower - NPD 2/Conservative,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,108.86553871324855,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,69.69985443729486,68.00485142854482,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549,67.94927755940549 -Hydropower - NPD 3/Advanced,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,134.7704664682821,125.25933557641123,115.73094310397437,106.2025506315375,99.16119545281165,96.41555032531186,95.89932118150965,95.38309203770744,94.86686289390525,94.33283274514434,93.81660360134214,93.30037445753993,92.78414531373774,92.26791616993553,91.73388602117463,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025,88.04192738829025 -Hydropower - NPD 3/Moderate,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,139.8281095741227,135.37462178809238,130.90387242149612,126.43312305489984,189.19867853389903,181.11702228265074,173.03536603140248,164.9715107851129,156.88985453386468,148.80819828261644,148.80819828261644,148.80819828261644,148.80819828261644,148.80819828261644,148.80819828261644,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967,147.02452248352967 -Hydropower - NPD 3/Conservative,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,144.29885894071896,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,99.07351785777588,96.74320448136467,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066,96.67415815910066 -Hydropower - NPD 4/Advanced,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,240.87273435165375,224.7581403890442,208.62855610646943,192.5139621438599,175.69482314288513,171.8368915048423,170.77257878731183,169.70826606978136,168.64395335225086,167.57964063472036,166.51532791718984,165.46600551962462,164.4016928020941,163.33738008456362,162.27306736703315,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505,157.30163695724505 -Hydropower - NPD 4/Moderate,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,249.55212961151506,242.11693090876685,234.6817322060186,227.2315431833052,316.48390825621425,304.581594203831,292.67928015144776,280.79195641902976,268.88964236664657,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888,254.89945874477888 -Hydropower - NPD 4/Conservative,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,257.0023186342285,181.870834968555,181.870834968555,181.870834968555,181.870834968555,181.870834968555,181.870834968555,181.870834968555,181.870834968555,181.870834968555,181.870834968555,176.93901969999823,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212,176.86406810017212 -Hydropower - NPD 5/Advanced,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,76.87817688595035,78.01744120330693,79.1431428502188,80.28240716757539,61.086597619366046,60.43518083193748,59.94692469592751,59.45866855991755,58.980584426741125,58.492328290731166,58.014244157554735,57.52598802154478,57.04790388836835,56.55964775235838,56.071391616348436,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886,55.39881361108886 -Hydropower - NPD 5/Moderate,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,76.68829949972427,77.63768643085474,78.57351069154052,79.50933495222628,53.73223957071598,54.342559740728426,54.963051913574425,55.58354408642042,56.19386425643287,56.81435642927886,56.81435642927886,56.81435642927886,56.81435642927886,56.81435642927886,56.81435642927886,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609,56.61050776652609 -Hydropower - NPD 5/Conservative,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,75.75247523903849,85.20565653900918,85.30059523212222,85.30059523212222,85.30059523212222,85.30059523212222,85.30059523212222,85.30059523212222,85.30059523212222,85.30059523212222,85.30059523212222,82.28968239339413,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996,82.24899438205996 -Hydropower - NPD 6/Advanced,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,107.3441588892277,108.97537825271553,110.60659761620336,112.2378169796912,84.94824568772732,83.89509875252203,83.19995442328751,82.51446487640347,81.81932054716894,81.12417621793442,80.4290318886999,79.73388755946537,79.03874323023085,78.34359890099633,77.64845457176179,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145,76.8165919716145 -Hydropower - NPD 6/Moderate,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,107.05934280988855,108.41869227946174,109.77804174903494,111.13739121860814,74.40522336100372,75.28380855489735,76.17204853114147,77.06028850738556,77.9485284836297,78.82711367752333,78.82711367752333,78.82711367752333,78.82711367752333,78.82711367752333,78.82711367752333,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112,78.44014672450112 -Hydropower - NPD 6/Conservative,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,105.69999334031536,119.33232659232083,119.42294989029236,119.42294989029236,119.42294989029236,119.42294989029236,119.42294989029236,119.42294989029236,119.42294989029236,119.42294989029236,119.42294989029236,115.08597777308266,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913,115.04713921680913 -Hydropower - NPD 7/Advanced,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,144.12328817306138,139.5754185190976,135.01836124967127,130.46130398024496,121.96973900110554,120.13480536907295,119.13794909138592,118.14999331617827,117.16203754097062,116.17408176576296,115.1861259905553,114.19817021534763,113.21021444013998,112.22225866493231,111.23430288972466,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584,110.28016147282584 -Hydropower - NPD 7/Moderate,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,146.9990118128405,145.3176781831933,143.62715693808352,141.94582330843633,153.35291074328762,151.49270572510383,149.62360020444066,147.76339518625687,145.90319016807308,144.03408464740997,144.03408464740997,144.03408464740997,144.03408464740997,144.03408464740997,144.03408464740997,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394,143.49898190768394 -Hydropower - NPD 7/Conservative,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,148.68034544248772,131.83944629962792,131.73838252953982,131.73838252953982,131.73838252953982,131.73838252953982,131.73838252953982,131.73838252953982,131.73838252953982,131.73838252953982,131.73838252953982,126.9883853353999,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224,126.96082248901224 -Hydropower - NPD 8/Advanced,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,341.6681402405093,337.52406628612465,333.37999233174014,329.2359183773556,265.34622204985317,260.97049733416077,259.0174727901209,257.0528230999856,255.09979855594568,253.14677401190588,251.19374946786598,249.22909977773062,247.27607523369085,245.32305068965096,243.3700261456111,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004,239.02544104117004 -Hydropower - NPD 8/Moderate,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,345.14289640844686,344.4593378180329,343.7757792276189,343.106461441172,285.14384585044775,284.5742136917694,284.00458153309114,283.4349493744128,282.87694236183006,282.3073102031517,282.3073102031517,282.3073102031517,282.3073102031517,282.3073102031517,282.3073102031517,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406,280.4435510008406 -Hydropower - NPD 8/Conservative,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,345.8264549988608,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,338.9766282907544,327.84031958859384,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921,327.7548747647921 -Hydropower - NSD 1/Advanced,95.32864851733889,94.63679851042039,93.94494850350189,93.25309849658339,92.38828598793526,91.86939848274639,91.17754847582789,90.65866097063903,89.96681096372053,89.44792345853165,88.92903595334278,88.23718594642428,87.89126094296503,87.19941093604653,86.85348593258728,86.3345984273984,86.3345984273984,86.3345984273984,86.16163592566878,86.16163592566878,86.16163592566878,85.81571092220953,85.81571092220953,85.6427484204799,85.6427484204799,85.6427484204799,85.46978591875028,85.46978591875028,85.46978591875028 -Hydropower - NSD 1/Moderate,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511,101.68129347315511 -Hydropower - NSD 1/Conservative,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731,102.06104824560731 -Hydropower - NSD 2/Advanced,72.54772277328959,72.37476027155996,72.0288352681007,71.85587276637109,71.68291026464146,71.3369852611822,71.16402275945259,70.99106025772296,70.81809775599334,70.6451352542637,70.47217275253409,70.29921025080446,69.9532852473452,69.9532852473452,69.78032274561559,69.60736024388596,69.60736024388596,69.60736024388596,69.60736024388596,69.43439774215634,69.43439774215634,69.43439774215634,69.43439774215634,69.43439774215634,69.43439774215634,69.43439774215634,69.43439774215634,69.43439774215634,69.2614352404267 -Hydropower - NSD 2/Moderate,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343,75.58853452146343 -Hydropower - NSD 2/Conservative,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006,75.9251353425006 -Hydropower - NSD 3/Advanced,90.3681043028645,89.81574018443763,88.89513332039286,88.34276920196598,87.60628371073017,87.0539195923033,86.13331272825852,85.76506998264061,85.21270586421375,84.47622037297792,83.92385625455105,83.55561350893313,82.81912801769731,82.4508852720794,82.0826425264615,81.34615703522567,81.34615703522567,81.34615703522567,81.16203566241671,81.16203566241671,81.16203566241671,80.97791428960775,80.97791428960775,80.97791428960775,80.79379291679881,80.79379291679881,80.79379291679881,80.60967154398985,80.60967154398985 -Hydropower - NSD 3/Moderate,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685,96.50510134177685 -Hydropower - NSD 3/Conservative,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642,96.86341834481642 -Hydropower - NSD 4/Advanced,62.85981572292419,62.68685322119457,62.34092821773532,62.34092821773532,62.16796571600569,61.99500321427607,61.82204071254644,61.82204071254644,61.64907821081682,61.47611570908719,61.47611570908719,61.30315320735757,60.95722820389832,60.95722820389832,60.78426570216869,60.78426570216869,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907,60.61130320043907 -Hydropower - NSD 4/Moderate,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005,65.18323178940005 -Hydropower - NSD 4/Conservative,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522,65.48530944930522 +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_tc.csv b/tests/data/Hydropower/R&D/TechLife/df_tc.csv index 2ba8b77..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -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 -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 -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 -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 -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 +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,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 +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/df_cff.csv b/tests/data/Hydropower/R&D/df_cff.csv index d4fed25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 c670970..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 0a23ae4..7f3bb90 100644 --- a/tests/data/Hydropower/R&D/df_wacc.csv +++ b/tests/data/Hydropower/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -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 -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 -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 -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 -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 +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/Land-Based_Wind/Market/20/df_capex.csv b/tests/data/Land-Based_Wind/Market/20/df_capex.csv index 3cd7a44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 302f62e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,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,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,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,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +Land-Based Wind - Class 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 1328294..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 +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 fc34161..f8e3ff1 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,12.99986857985601,11.23817917807143,7.772891057701287,6.641243896195164,5.5345379532894015,4.45389005036122,3.398301478825317,2.3668082117941083,1.3584784759404336,1.0426540895219354,0.7269752783249963,0.4114324411326429,0.09601570253841274,-0.2192850983773873,-0.5344804199310644,-0.8495810303089222,-1.1645980206652666,-1.4795428188839281,-1.794427204039998,-2.1092633216024446,-2.4240636994314926,-2.738841264605661,-3.385998549634376,-3.997108606646446,-4.8594798646587805,-5.145150026810249,-5.430337391428154,-5.7150429754596495,-5.999267793020138 -Land-Based Wind - Class 1 - Technology 1/Moderate,13.477093124367418,12.168313034107126,9.060832169197045,8.320310286755944,7.586766833295584,6.862199997786995,6.146329583387253,5.438878213459709,4.739570807489898,4.473738306248535,4.208013189147103,3.9423874896467446,3.676853019108453,3.411401357665767,3.1460238446500846,2.8807115685440046,2.6154553564395684,2.3502457629631586,2.085073058646717,1.819927217707388,1.5547979051926184,1.2896744634685149,0.586919399627039,-0.07993781464764993,-1.1149012457032441,-1.3560682522291536,-1.5968508961028647,-1.8372500931665599,-2.0772667562695375 -Land-Based Wind - Class 1 - Technology 1/Conservative,14.052802585482578,13.30622384703992,10.642261115974318,10.411947308623425,10.18035067160205,9.949968862569971,9.720830586447622,9.492966943109487,9.266411651519785,9.049272171063638,8.832542491673433,8.616218548053059,8.400296220823787,8.184771334234068,7.9696396537788665,7.7548968837190415,7.540538664501934,7.3265605700722105,7.11295810507254,6.899726701932519,6.686861717822108,6.474358431489534,5.6390215032387765,4.837475439089712,3.457455302145622,3.2566067876477653,3.0562376623098935,2.856346213013367,2.6569307348354627 -Land-Based Wind - Class 2 - Technology 1/Advanced,15.34926013472403,13.490054683813444,9.8015870677288,8.590834544836731,7.407197795375112,6.251933648175349,5.123955930149332,4.022216832438765,2.9457042714411763,2.613310685838716,2.2810170737863658,1.9488136414091137,1.616690309845879,1.2846367034800217,0.9526421375867749,0.6206956053659596,0.2887857643243237,-0.04309907803325075,-0.37497097924222444,-0.7068423776884067,-1.0387261092467774,-1.3706354247843393,-2.0826236317141245,-2.757345970955317,-3.7334800905847665,-4.03597295592721,-4.338014607888422,-4.639605954642445,-4.940747901856803 -Land-Based Wind - Class 2 - Technology 1/Moderate,15.866961980471682,14.498790657891487,11.197788841796008,10.410514830537736,9.63064336345576,8.860399042117134,8.099485909339716,7.347611178389521,6.604484687061575,6.321984879202347,6.039612451572744,5.757359212616212,5.475216743351687,5.193176388007792,4.911229244196818,4.629366152604199,4.34757768616868,4.0658541387146485,3.784185513014279,3.5025615082431045,3.220971506781428,2.9394045603415115,2.1651585586489794,1.4282588612891907,0.2652933979367127,0.008243472258289586,-0.24839678056677172,-0.5046283367822042,-0.7604521694450028 -Land-Based Wind - Class 2 - Technology 1/Conservative,16.480586449424603,15.71164187098272,12.883367355258752,12.63990264413998,12.39503514951899,12.15152183560335,11.909395990591275,11.668693619870645,11.429453697595964,11.198853729915218,10.968703475929235,10.738998902252124,10.509735927155727,10.280910418492223,10.052518191535068,9.824555006733586,9.59701656737905,9.369898517175773,9.143196437714241,8.916905845848813,8.691022190953316,8.465540852079744,7.549981424717014,6.669522554614179,5.1387756803060185,4.924699537291797,4.711134351883622,4.498078298054342,4.285529558509253 -Land-Based Wind - Class 3 - Technology 1/Advanced,16.22539265938111,14.329550369580776,10.55763931138225,9.317174676913737,8.104656190050921,6.921391809784058,5.766261776262635,4.6381861201102765,3.536121941856578,3.197648203895959,2.8592557070572155,2.5209345787653348,2.182674657401506,1.8444654803645193,1.506296271540613,1.1681559281493037,0.8300330069289821,0.49191570962080533,0.15379186771187392,-0.1843510736045353,-0.5225260723108853,-0.8607465073238565,-1.5968262187654148,-2.295192655527213,-3.313675184579772,-3.6223813161231035,-3.930649799657054,-4.238481507549352,-4.545877309758502 -Land-Based Wind - Class 3 - Technology 1/Moderate,16.758479407895823,15.368152761388888,11.99495982898473,11.190245388933327,10.393091705123894,9.605807840149058,8.828091957584856,8.059645522109825,7.300172745440403,7.011455360294498,6.722872814725708,6.434416833236881,6.146078910920096,5.857850304001833,5.569722019923571,5.2816848069323505,4.993729143157566,4.705845225133761,4.4180229557479755,4.130251931574303,3.8425214295465686,3.5548203929516617,2.753905389387146,1.9908770221754928,0.7801616405600136,0.5171867457408403,0.2546309655003789,-0.00750669893721323,-0.2692272430889382 -Land-Based Wind - Class 3 - Technology 1/Conservative,17.386247703260818,16.60895976485278,13.719390329459952,13.47101980107611,13.221201741575051,12.972789846960293,12.72581911517732,12.480327381568316,12.236355580685693,12.000734308630125,11.765577639289017,11.530881551179949,11.296641976620261,11.06285479972792,10.829515854345924,10.596620921883865,10.364165729076703,10.132145945651562,9.90055718190386,9.669394986181505,9.438654842254326,9.208332166591614,8.262846513006398,7.352949985027461,5.765975961352677,5.5469653796491905,5.3284775318547695,5.110510549822827,4.893062574339396 -Land-Based Wind - Class 4 - Technology 1/Advanced,17.287665817174318,15.347205364010403,11.473965838979371,10.197322253195459,8.949645878380174,7.732305861269825,6.544140996885986,5.38403163989652,4.25089688285567,3.9051227893183516,3.5594059973975476,3.213736533405264,2.868104129663333,2.522498212357437,2.1769078887900655,1.8313219339975078,1.4857287766944012,1.1401164845046807,0.7944727484370055,0.4487848665641785,0.10303972684365093,-0.24277621095354363,-1.0080038706414918,-1.734980902335348,-2.8047537936313525,-3.1209493726558826,-3.436725036717384,-3.7520816189740707,-4.06701995027824 -Land-Based Wind - Class 4 - Technology 1/Moderate,17.839617608029723,16.422423324058,12.961684628496808,12.135820277950288,11.31770854653304,10.509760922251541,9.711668438958203,8.923125590051391,8.143829764533624,7.847572358171984,7.551458837296536,7.255480824615741,6.959629711018671,6.663896646012187,6.368272527687978,6.072747992193619,5.7773134026836885,5.4819588377099855,5.186674079029487,4.891448598791708,4.596271546056627,4.301131732623791,3.4678753795845445,2.673160920518054,1.4045394799748756,1.134379408202765,0.8646499009369961,0.5953499320768962,0.3264784788686086 -Land-Based Wind - Class 4 - Technology 1/Conservative,18.48453804261231,17.69713215821766,14.73323071641671,14.478910930861964,14.223089349007473,13.96873697296471,13.715890874080483,13.464591106872149,13.214880983255622,12.97317040345666,12.731942482203085,12.491193212447943,12.250918543541307,12.011114379326404,11.771776576165575,11.532900940886964,11.294483228655245,11.05651914075558,10.819004322293377,10.58193435980893,10.34530477878366,10.109111041062636,9.127334020242504,8.18173860913095,6.5265782357618605,6.301583687846303,6.077126154896639,5.853203717688288,5.629814466172018 -Land-Based Wind - Class 5 - Technology 1/Advanced,18.641283823954307,16.643654324749708,12.641046569478771,11.318056783751118,10.02535810468698,8.764396347863833,7.53395632880828,6.332866742127912,5.159997207088157,4.805033661598895,4.450095000666476,4.095171111897773,3.7402515825574696,3.3853256871569073,3.03038237442599,2.675410253635686,2.320397580232626,1.9653322407426828,1.6102017369029191,1.2549931689776592,0.8996932181967274,0.5442881282806766,-0.25798344896306347,-1.0213277488424133,-2.1563704516055218,-2.482039924195039,-2.807314100085364,-3.1321937700332008,-3.456679722601674 -Land-Based Wind - Class 5 - Technology 1/Moderate,19.217610703793635,17.766171566646488,14.193849118722465,13.341027594121087,12.496203232532551,11.661918070965303,10.837854055895104,10.023696795292217,9.219134982089809,8.913267243602352,8.607554920302132,8.301989505152942,7.996562256229144,7.691264187015289,7.386086056228457,7.081018357136873,6.776051306350947,6.471174832044497,6.1663785615849065,5.861651808533292,5.556983558964369,5.252362457087326,4.377884587429371,3.542783787558072,2.2003566583477756,1.921038530527177,1.6421655610189205,1.3637366888949316,1.085750856685742 -Land-Based Wind - Class 5 - Technology 1/Conservative,19.884392848023094,19.08409086976071,16.025447616402364,15.76354504882638,15.500071519836624,15.238147547126378,14.97781284475035,14.719110295734026,14.462086242124418,14.212614375167863,13.96364818029026,13.715183668843867,13.46721681188814,13.219743538408043,12.972759733468084,12.72626123629448,12.48024383828772,12.234703280956122,11.989635253773084,11.745035391957952,11.500899274156797,11.25722242004959,10.229189283702926,9.238092923242661,7.4960238465343885,7.263402277277343,7.031335925282352,6.799822806222036,6.568860945253739 -Land-Based Wind - Class 6 - Technology 1/Advanced,20.93862725046012,18.84316705686651,14.6203598525538,13.218086040941309,11.848409149505457,10.51290169987423,9.210253827105117,7.939203654883123,6.698534105927429,6.328262612744375,5.957956218296641,5.587604546588725,5.217196910357984,4.846722298203495,4.476169361074518,4.105526398084002,3.734781341607448,3.3639217416223737,2.9929347492457588,2.6218070994244123,2.25052509271206,1.8790745760982581,1.0141842657862128,0.1893490221898837,-1.056243967682338,-1.397813858949327,-1.7390353467754984,-2.0799091725461913,-2.420436075612024 -Land-Based Wind - Class 6 - Technology 1/Moderate,21.55718546280443,20.047604964599973,16.2858341577935,15.387244389369329,14.497066973772355,13.618065595819342,12.74990677331883,11.892261028444658,11.044802289829338,10.722618003358871,10.400608707353388,10.07876567449443,9.757079937361826,9.435542278499693,9.114143219993,8.792873012527604,8.471721623909282,8.15067872699819,7.829733687036853,7.508875548333108,7.188093020243112,6.867374462438928,5.92291016098698,5.019240901777103,3.5515055059232417,3.2566387103781658,2.9622418507007637,2.6683138068325185,2.3748534623633404 -Land-Based Wind - Class 6 - Technology 1/Conservative,22.261084704525796,21.438887568881615,18.219390424727973,17.94461371034057,17.668148605101273,17.393369476219977,17.120320524575543,16.849049435471684,16.57960769555176,16.316958613421175,16.054854276048605,15.79329072602501,15.532263971268247,15.271769983449108,15.011804696363267,14.752364004242697,14.49344376000954,14.23503977346348,13.977147809406485,13.719763585705874,13.462882771271314,13.20650098397564,12.099933607748934,11.031585138454076,9.141961324863782,8.896390498696931,8.6514057938894,8.40700511558141,8.163186378923196 -Land-Based Wind - Class 7 - Technology 1/Advanced,24.598346481771063,22.344951266567218,17.769708818013104,16.239513305532597,14.745742904843517,13.290162782114042,11.871303975810523,10.487752535284876,9.138145928474426,8.744230203457743,8.350172480969373,7.955961880763898,7.561587193441245,7.16703686682127,6.772298991640174,6.37736128652929,5.982211082236933,5.586835305042854,5.191220459321816,4.795352609208461,4.399217359290827,4.002799834298525,3.0388091927327956,2.1166171035200882,0.6954986321888867,0.3290627679732765,-0.03711238354739166,-0.40302755639604015,-0.7686834828235085 -Land-Based Wind - Class 7 - Technology 1/Moderate,25.286422969297032,23.684166251408552,19.620418376860723,18.648874901438006,17.686405583480884,16.73612741018213,15.797682306348985,14.870716747683751,13.954881128805464,13.606688576311303,13.258702216901138,12.910912972130891,12.56331151514637,12.215888260377032,11.868633352720824,11.521536656191916,11.174587742006224,10.82777587605867,10.481090005770259,10.13451874626372,9.788050365811277,9.441672770538243,8.385651432754575,7.372685358239689,5.705210977324125,5.385559902229623,5.066418257953014,4.747784830182997,4.429658408559256 -Land-Based Wind - Class 7 - Technology 1/Conservative,26.049486155904514,25.19238855734314,21.716493381748744,21.421195523094262,21.124022093305186,20.828752090875053,20.53543686859499,20.244131766508282,19.9548964716468,19.67124316006407,19.388196874344448,19.10575370687202,18.823909724316476,18.542660966388897,18.262003444561774,17.981933140745024,17.702446005925168,17.423537958757006,17.145204884114815,16.86744263160522,16.590247014016423,16.31361380573861,15.081864350257302,13.890377494120123,11.76555424656355,11.499342552066569,11.233766239470011,10.968823037727521,10.704510686640319 -Land-Based Wind - Class 8 - Technology 2/Advanced,32.798119598419206,29.968347587047216,24.341928614236256,22.337110528496446,20.381508937904442,18.477191637424607,16.6221268443003,14.81435873383365,13.052002333812798,12.599697667905435,12.147513214588404,11.695436842311732,11.243456062261362,10.791558013476834,10.339729447225213,9.887956710588096,9.436225729222137,8.984521989231897,8.532830518112139,8.08113586470429,7.629422078087426,7.1776726853682185,6.032188567729484,4.933616875063542,3.206566367040285,2.790182498938865,2.3743515859158606,1.9590725305085535,1.5443442382787005 -Land-Based Wind - Class 8 - Technology 2/Moderate,33.64135706091044,31.604626922517557,26.583888128396797,25.247551717679507,23.923460876245812,22.615529233635666,21.323244618046804,20.04609931569707,18.783589052278945,18.394150187713517,18.00496836392762,17.616033974792085,17.227337153536123,16.83886776188655,16.45061537867021,16.062569287852607,15.674718465976206,15.287051568961427,14.899556918236843,14.512222486163001,14.125035880682692,13.737984329188453,12.463318322385813,11.236153044688116,9.166619197660676,8.8075865050733,8.449125999753619,8.091236317623196,7.733916099035305 -Land-Based Wind - Class 8 - Technology 2/Conservative,34.704313227818446,33.70593515088335,29.502569269399626,29.108680802325814,28.71217735384232,28.317892184743773,27.925877429709164,27.53618933564445,27.14888863080508,26.823923801506627,26.49970976674391,26.17624317260243,25.85352067278564,25.531538928688416,25.210294609490855,24.88978439229091,24.570004962265408,24.25095301287318,23.932625246092943,23.615018372725817,23.298129112714808,22.98195419555284,21.4426495524086,19.94831646555358,17.23336894681505,16.92552963741179,16.618425052638205,16.3120525660304,16.006409563657698 -Land-Based Wind - Class 9 - Technology 3/Advanced,36.22950182828956,33.82322943874067,28.536892274802067,26.893307787765856,25.290702544210752,23.731695320864073,22.21467174554078,20.73808445286894,19.30044923152533,18.776519187436005,18.2528112916002,17.729313347510175,17.206012806099107,16.68289675102589,16.15995188322687,15.637164504689995,15.114520501407995,14.592005325459073,14.069603976162494,13.5473009802643,13.025080371064899,12.50292566646193,11.144452458220815,9.835851999609858,7.746856971583483,7.259963186828749,6.773715974669301,6.288114051306369,5.803156136459496 -Land-Based Wind - Class 9 - Technology 3/Moderate,37.08476961738404,35.491177333827466,30.863687847663112,29.927514781428286,29.0003483043306,28.086383409041165,27.18531621777166,26.296850974277433,25.420699721988928,24.97534827102123,24.530364269484732,24.085738347222357,23.641460889509272,23.197522026833635,22.753911624178695,22.31061926977147,21.867634263269046,21.424945603348885,20.982541974666244,20.540411734153277,20.098542896589645,19.656923119437774,18.211031086095826,16.814596909593767,14.450453870959262,14.03584423443709,13.621895340518908,13.208605613538584,12.795973482931082 -Land-Based Wind - Class 9 - Technology 3/Conservative,37.8502235142996,37.00440407305453,32.970620424098485,32.71440309227423,32.45629666549329,32.201152564767625,31.94907627686835,31.700180940137194,31.45458801878169,31.094123435993627,30.73446132843323,30.375597278367824,30.01752685124082,29.660245594631792,29.303749037187725,28.94803268752357,28.593092033099396,28.238922539058724,27.885519647043356,27.53287877398517,27.180995310844022,26.829864621338505,25.233500709559653,23.68382603941682,20.892581572829133,20.552452903012966,20.213136027716306,19.874628045091665,19.536926067141515 -Land-Based Wind - Class 10 - Technology 4/Advanced,69.86412900197831,64.96509690997343,55.16588730598369,51.48149867184595,47.89699616260126,44.4159959721747,41.03420634134072,37.74750949274848,34.551950173270896,33.838459913561394,33.12523003867659,32.41224279959643,31.69947992376292,30.986922593009222,30.274551420378348,29.56234642576148,28.850287010293158,28.138351929415972,27.42651926454612,26.714766393259165,26.003069957867222,25.291405832345408,23.20356305647314,21.18454471886782,17.827151629013354,17.165874646035288,16.505475814901512,15.845953392178135,15.187305639216135 -Land-Based Wind - Class 10 - Technology 4/Moderate,71.52636470884468,68.18210775059153,59.55519898998452,57.164894106613836,54.79550680637579,52.454694398418596,50.14152566425243,47.85507597373371,45.594425332058364,44.97280545021336,44.35174208298069,43.73122296159288,43.111235498454874,42.49176677363013,41.87280352065669,41.254332111648026,40.636338541642175,40.01880841214604,39.40172691383492,38.78507880836838,38.16884840921425,37.55301956149867,35.17455319268126,32.865424188860786,28.7901296015669,28.208720797407384,27.628238543893435,27.048680631173173,26.470044856536433 -Land-Based Wind - Class 10 - Technology 4/Conservative,73.40781062603354,71.90057892168292,64.69815831461031,63.96845619552,63.23342406162332,62.50240348797347,61.775482424662584,61.05275562107115,60.33432522073862,59.812615798881154,59.292300664194045,58.77337821703637,58.25584699370637,57.73970567147849,57.22495307392188,56.711588176521175,56.19961011262055,55.689018179706494,55.179811846051905,54.671990757770644,54.16555474624026,53.660503836010065,50.77528793269052,47.95613465968024,42.67773419550214,42.17364121757882,41.67075132344077,41.169060211181744,40.668563599378295 +Land-Based Wind - Class 1 - Technology 1/Advanced,15.790192158004903,17.331662068887844,14.66305925268789,12.01952490849521,10.679956718343668,9.372459653247741,8.095790604999475,6.848746595242183,5.630161425741697,5.236541131691865,4.843148757712122,4.449971147983476,4.056994688044732,3.6642052819531514,3.2715883280783196,2.879128693435856,2.4868106864579005,2.0946180280845965,1.7025338210577914,1.3105405172887181,0.9186198831424122,0.5267529625044851,0.13492003744422476,-0.25689941369980573,-0.6487267610158938,-1.040584270711058,-1.4324951560375325,-1.8244836317117645,-2.216574972108173 +Land-Based Wind - Class 1 - Technology 1/Moderate,16.070948994846045,18.17112021929527,15.97685779013744,13.751822468033492,12.850100299987446,11.959838890916568,11.080686352221512,10.212293180094765,9.3543114051101,9.036985454977195,8.719859550202106,8.402924263269497,8.086169852571938,7.769586246951839,7.453163029338061,7.136889419409918,6.820754255225996,6.504745973738348,6.188852590117918,5.873061675809076,5.5573603352025245,5.241735180852377,4.926172307107311,4.610657262048104,4.295175017597202,3.979709937666147,3.664245744182079,3.348765480834434,3.0332514743553958 +Land-Based Wind - Class 1 - Technology 1/Conservative,16.314997469823485,19.178352448426708,17.661899406060986,16.048659598955485,15.809676044591413,15.572808017960863,15.338140744203002,15.105767095097075,14.875788424701245,14.615812679621659,14.356445950727643,14.097685810079756,13.83952985232715,13.581975696052261,13.325020985255186,13.068663390983325,12.81290061313161,12.557730382416459,12.303150462552317,12.04915865265098,11.79575278984808,11.542930752207461,11.29069046191005,11.039029888768866,10.787947054092704,10.537440034948464,10.287506968851673,10.038146058940107,9.789355579674865 +Land-Based Wind - Class 2 - Technology 1/Advanced,18.312625856666163,19.951826497285175,17.106786989586492,14.287269206577715,12.85446617697059,11.456569862221425,10.092229397600924,8.760138514761248,7.45903192371501,7.0443208546575455,6.629783203101759,6.21540558919903,5.801174158905301,5.387074560363725,4.973091918871361,4.559210810333262,4.145415233097452,3.731688578050626,3.3180135968508147,2.9043723681649283,2.490746261746505,2.0771159002157837,1.663461118347815,1.2497609196891588,0.8359934302896583,0.42213584932888537,0.00816439638723665,-0.40594574490447854,-0.8202204871314187 +Land-Based Wind - Class 2 - Technology 1/Moderate,18.621587490767542,20.866751865981684,18.535344387814416,16.168587622886424,15.209404684627245,14.262508107084546,13.327526796375842,12.404092501721028,11.491838938049629,11.15447444735177,10.817339227869926,10.480423683845128,10.143717901879373,9.807211635276403,9.470894287464255,9.134754894431993,8.7987821061161,8.462964166656977,8.127288893448277,7.79174365489925,7.456315346793172,7.120990367170258,6.785754589600749,6.450593334739683,6.11549134002631,5.780432727392359,5.445400968817253,5.110378849569383,4.77534842894325 +Land-Based Wind - Class 2 - Technology 1/Conservative,18.881708482294645,21.940318280047208,20.331359281736344,18.616689590853515,18.36389183008903,18.113419741629198,17.865368132716647,17.61984026207877,17.376948759624167,17.100711437224202,16.825139290821756,16.55023018521143,16.27598202640183,16.002392763867,15.729460392991108,15.457182957720818,15.185558553450562,14.914585330152711,14.644261495783027,14.374585319990793,14.105555138139913,13.83716935570304,13.569426453038755,13.302324990603324,13.035863614627317,12.770041063317255,12.504856173621135,12.24030788862489,11.976395265635642 +Land-Based Wind - Class 3 - Technology 1/Advanced,19.253289068002307,20.928619720548113,18.017512810127396,15.132140766735144,13.664346242819668,12.232538026055511,10.835323883818276,9.471357910652006,8.139336806590357,7.716876217165904,7.2945665203033485,6.8723942444314225,6.4503454379489185,6.02840564531326,5.606559881694974,5.184792606099865,4.7630876928508386,4.341428401307528,3.9197973436985087,3.498176450932366,3.0765469362197315,2.6548892563678876,2.23318307054992,1.8114071963665879,1.3895395629852239,0.9675571611309302,0.5454359896780119,0.12315099856990486,-0.29932397222897933 +Land-Based Wind - Class 3 - Technology 1/Moderate,19.573078475038397,21.872331140676465,19.48976303042488,17.070138454029003,16.08952033203282,15.121496553485446,14.165688860159612,13.221722007898787,12.28922287915876,11.944383205005561,11.599783704491596,11.255414719096326,10.911266271336938,10.567328049034074,10.223589388654922,9.880039257664585,9.53666623582253,9.19345849534239,8.850403779839006,8.507489381981529,8.164702119733974,7.822028311114487,7.479453747333814,7.136963664208203,6.794542711705212,6.452174921488208,6.109843672296083,5.767531652995899,5.42522082311697 +Land-Based Wind - Class 3 - Technology 1/Conservative,19.839195163178747,22.970642879888864,21.32717543076704,19.57466830423655,19.31671728758497,19.061170335634817,18.80812583013948,18.557690904576777,18.309982395202223,18.027678848899814,17.746061428468938,17.465128107905397,17.184876909367812,16.905305905765942,16.62641322356457,16.348197045816462,16.07065561545373,15.793787238847727,15.517590289674466,15.242063213112353,14.967204530384798,14.693012843709141,14.419486841666664,14.146625305047408,13.87442711320299,13.602891250971599,13.332016816217788,13.061803028057952,12.792249235832362 +Land-Based Wind - Class 4 - Technology 1/Advanced,20.39380291927961,22.112709786800146,19.121301914299142,16.15591960408992,14.64553782306293,13.172467544647983,11.735265497748863,10.332536886012033,8.962931537717726,8.53115873636159,8.09950795065929,7.667965590980238,7.236517580560463,6.805149331231409,6.373845717693591,5.942591050233084,5.511369045771694,5.080162797128089,4.648954740360153,4.217726620055629,3.786459452397292,3.3551334858649042,2.9237281593703273,2.4922220576419782,2.0605928636395774,1.6288173077694843,1.1968711136459191,0.7647289401201895,0.3323643192773069 +Land-Based Wind - Class 4 - Technology 1/Moderate,20.72694627227308,23.09179150532303,20.64718118256061,18.163444106759744,17.156831657280748,16.16318704018835,15.182123309094514,14.21325673901384,13.256205926699604,12.902301139360684,12.54864974696876,12.195242014892603,11.842067887934117,11.489116974503062,11.136378529863379,10.783841438381643,10.431494194713956,10.07932488384894,9.727321159930334,9.37547022377725,9.023758798983323,8.672173106523811,8.320698837733094,7.969321125543495,7.618024513846148,7.266792924836764,6.915609624181929,6.5644571838429755,6.213317442364918 +Land-Based Wind - Class 4 - Technology 1/Conservative,21.000333908176795,24.220111762000293,22.534796107502277,20.736403734295326,20.472203393039266,20.21050218250573,19.951402819237728,19.695017135601088,19.441467068864544,19.1518070467493,18.862858556300655,18.574619703942336,18.28708865268722,18.000263625134686,17.714142906710435,17.428724849160595,17.144007874335067,16.8599904782697,16.576671235608202,16.294048804392503,16.01212193123655,15.730889456948901,15.450350322621407,15.170503576241622,14.891348379865704,14.612884017420772,14.33510990318338,14.058025591010527,13.781630784389446 +Land-Based Wind - Class 5 - Technology 1/Advanced,21.847120340269637,23.62118991436497,20.52714465181337,17.45954677480017,15.894641562191282,14.368762407748147,12.88039957986198,11.428094638184948,10.01043641534746,9.566929783451126,9.123505926786816,8.680151093358667,8.2368510349309,7.793590982296404,7.350355619058831,6.907129053827987,6.463894790715663,6.020635698005599,5.577333974867734,5.1339711159779675,4.690527873868639,4.246984218867425,3.803319296417399,3.3595113815909485,2.9155378305722763,2.471375028876434,2.0269983360417747,1.58238202651469,1.1374992264175674 +Land-Based Wind - Class 5 - Technology 1/Moderate,22.197638786714602,24.646086749753998,22.12239889511338,19.556945548884382,18.51720134641038,17.490901016460636,16.477646538923445,15.477043379350373,14.488699573734817,14.123240608233754,13.758051889244822,13.393123585127935,13.028445541630955,12.664007265948364,12.299797909844415,11.935806251770245,11.572020677911247,11.208429162081103,10.845019244385718,10.481778008574594,10.118692057958768,9.755747489825268,9.39292986820811,9.030224194906445,8.667614878608909,8.30508570198619,7.9426197865855706,7.580199555363386,7.217806692660684 +Land-Based Wind - Class 5 - Technology 1/Conservative,22.480293800106583,25.812655150725398,24.074000766663243,22.2171241468449,21.944958564736986,21.675413282246407,21.408596540935925,21.14462616226262,20.883630585125683,20.584594173499948,20.286301675164236,19.988751365331904,19.69194158654518,19.395870752194718,19.100537350313495,18.80593994766045,18.512077194129773,18.218947827499264,17.926550678561235,17.63488467666842,17.343948855712192,17.053742360603835,16.764264454279168,16.47551452528935,16.18749209601905,15.900196831607037,15.613628549621069,15.327787230570607,15.0426730293302 +Land-Based Wind - Class 6 - Technology 1/Advanced,24.313672356432686,26.180427761130602,22.911386916772866,19.66964175919357,18.01154589870027,16.395452894563977,14.819736479536687,13.282826670370365,11.783205451931064,11.320121676429178,10.857047970606434,10.393970272590995,9.930874008651958,9.467744067673522,9.004564774093325,8.54131985920047,8.077992430676762,7.614564940250684,7.151019149329148,6.687336092464559,6.223496038474352,5.7594784490674265,5.29526193476153,4.830824207898971,4.3661420325260245,3.901191170896084,3.435946326324448,2.9703810821030814,2.504467836154724 +Land-Based Wind - Class 6 - Technology 1/Moderate,24.694599835090568,27.284989610080196,24.627042884218927,21.922850581835565,20.826854854395975,19.745111226672503,18.677202877440187,17.62271691980249,16.581243459556024,16.19616765876574,15.811390715296024,15.426902632803841,15.042693088861757,14.658751418819712,14.275066598718766,13.891627227185495,13.508421506242236,13.125437220948506,12.742661717795059,12.36008188176929,11.977684111964784,11.595454295669093,11.21337778078399,10.831439346468997,10.449623171864175,10.067912802752804,9.686291115994557,9.304740281563056,8.923241721989879 +Land-Based Wind - Class 6 - Technology 1/Conservative,24.992989123581918,28.51649621229855,26.687282633310364,24.731110692207455,24.445421619667158,24.162558568883693,23.88263916187084,23.605791388443432,23.33215472605414,23.017198957287423,22.703042079755686,22.389682655245803,22.077119331107202,21.76535084465832,21.454376027921718,21.144193812707762,20.834803236087247,20.526203446270593,20.218393708942585,19.911373414091003,19.60514208335062,19.299699377942297,18.995045107232766,18.691179237986532,18.388101904358784,18.085813418714377,17.78431428333421,17.483605203103885,17.183687099269225 +Land-Based Wind - Class 7 - Technology 1/Advanced,28.242944638683642,30.254920511189603,26.705031396786136,23.184135663912553,21.375894038277302,19.614572932319394,17.898350359538675,16.225469154980768,14.594232151100545,14.100829586787068,13.607306032001421,13.113646827830774,12.619836778063192,12.125860122366554,11.631700507852045,11.13734095890905,10.64276384519183,10.147950847617032,9.652882922231768,9.157540261802126,8.661902254926382,8.165947442523148,7.669653471463352,7.172997045143841,6.675953870754636,6.178498602986657,5.6806047838915,5.1822447785862735,4.6833897064631 +Land-Based Wind - Class 7 - Technology 1/Moderate,28.674708082536316,31.71447467153095,29.047250164899754,26.305618720974262,25.32038847560318,24.34917807873403,23.391659951850528,22.447514758599407,21.516431026397054,21.0210528136337,20.525958585080968,20.031132541111123,19.53655833721623,19.042219056580876,18.54809718100688,18.054174560066123,17.56043237836311,17.066851120763758,16.57341053544345,16.080089594602697,15.586866452650732,15.093718401699867,14.600621824139008,14.10755214207368,13.614483763383994,13.121390024135646,12.628243127051562,12.135014075729238,11.641672604254207 +Land-Based Wind - Class 7 - Technology 1/Conservative,28.998177505189705,32.826367251716285,30.85280404467073,28.738357256855824,28.43111199871185,28.127020679487973,27.826215873458132,27.528841778604995,27.2350554676249,26.89472454745454,26.555280152314513,26.216721300783586,25.87904712606832,25.54225688182172,25.206349948379483,24.871325839436757,24.53718420921654,24.20392486015095,23.87154775113514,23.540053006400335,23.209440925035054,22.879711991247575,22.55086688540518,22.222906495933422,21.895831932137995,21.56964453804982,21.244345907369436,20.919937899624074,20.596422657641103 +Land-Based Wind - Class 8 - Technology 2/Advanced,36.77398879448509,39.01120359537432,34.57797732610739,30.20127763048107,27.863747851102758,25.588406010745754,23.372760881924506,21.214409140397375,19.111028542552692,18.545931730453656,17.98105310090065,17.416376351944226,16.851884598789614,16.287560344544865,15.72338544919998,15.159341096719572,14.595407760108827,14.031565164307366,13.467792246749383,12.904067115431332,12.340367004267442,11.776668225572102,11.212946119412873,10.649174999614772,10.085328096139712,9.521377493565925,8.957294065348975,8.39304740352614,7.8286057434917 +Land-Based Wind - Class 8 - Technology 2/Moderate,37.30879759503301,40.77657610158989,37.38696445391801,33.921034803629325,32.54762084759116,31.19273862230649,29.8558898674385,28.536583591371507,27.234335109778396,26.75096393473967,26.268041717898793,25.785557822168602,25.303501274433092,24.8218607487984,24.340624548858422,23.85978058889721,23.379316373961757,22.89921897871654,22.419475024998512,21.940070657986425,21.46099152084993,20.9822227278135,20.50374883547617,20.02555381228241,19.54762100598029,19.069933108930254,18.59247212108705,18.115219310471474,17.63815517093433 +Land-Based Wind - Class 8 - Technology 2/Conservative,37.68667360913503,42.2681716765489,39.86466742206973,37.2896465862062,36.879149357256495,36.472360892755916,36.069427961008174,35.67051021903775,35.27578159435812,34.88507096320389,34.49544262630759,34.10689708526046,33.71943503770116,33.333057387152735,32.94776525351535,32.56355998427575,32.18044316648323,31.79841663955576,31.41748250897851,31.037643160988132,30.658901278271685,30.281259856833557,29.904722224071246,29.529292058194414,29.154973409083105,28.781770720724463,28.409688855357672,28.038733119478202,27.668909291873565 +Land-Based Wind - Class 9 - Technology 3/Advanced,40.58972929458375,43.29002264260896,39.308268919890594,35.31779397726169,33.39538683480435,31.526041946069487,29.70779806785535,27.938774836960416,26.217167977839157,25.554273831135415,24.891718819801245,24.22948607932319,23.567558150569223,22.90591694987952,22.244543737351826,21.583419083190137,20.92252283198416,20.26183406476096,19.60133105865158,18.940991244003165,18.280791158715118,17.620706399633775,16.96071157074255,16.30078022792135,15.640884819996096,14.980996625790706,14.321085686860037,13.66112073555432,13.001069118032927 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.170512661819004,44.822714620288835,41.646559059819424,38.37371347008772,37.19558129495591,36.03454282328471,34.89021762422136,33.762236203320725,32.650239647449254,32.1112749287318,31.572852942446875,31.03496294418839,30.497593858616145,29.960734262927218,29.424372369350337,28.88849600659357,28.353092600179835,27.818149151576257,27.283652216045276,26.74958787912813,26.215941731627588,25.68269884302854,25.149843733199678,24.617360342266622,24.08523199850712,23.553441384120728,23.021970498706494,22.49080062026534,21.959912263531375 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.57272277086231,46.277020269416,44.03139217510268,41.599812369155146,41.333640773321264,41.07197893665149,40.81504290232608,40.56306720594034,40.31630684648802,39.88424077968338,39.453328629595745,39.02356975827021,38.59496369358041,38.16751013741033,37.74120897439888,37.31606028128572,36.89206433691108,36.46922163291667,36.04753288520458,35.62699904623549,35.20762131818757,34.789401167107705,34.37234033809709,33.95644087163572,33.5417051211375,33.12813577185322,32.71573586122831,32.30450880085722,31.89445840016882 +Land-Based Wind - Class 10 - Technology 4/Advanced,75.23812406879857,78.72162213577963,70.78769570972226,62.99478906191271,58.66295087510413,54.45762104906926,50.37346760043366,46.405363292433165,42.54837028168633,41.66605255970272,40.784154255097434,39.90265183501643,39.021520924311346,38.14073626281092,37.26027165998549,36.38009994681912,35.50019292469907,34.62052131108317,33.741054681721096,32.86176140918651,31.982608597386452,31.103562011814752,30.22458600516369,29.345643437960405,28.46669559381749,27.587702088886235,26.708620775030376,25.829407636209076,24.95001667751789 +Land-Based Wind - Class 10 - Technology 4/Moderate,76.28241533177939,81.75179225147825,75.4542356441802,69.06612215354596,66.20686931014073,63.38323490951964,60.59406024439141,57.838189438261026,55.11446618158496,54.36702857758323,53.62042858521336,52.874653445289255,52.12969001964487,51.38552477192481,50.642143747230875,49.89953255053952,49.15767632381028,48.4165597216777,47.6761668856334,46.93648141660889,46.197486345772624,45.45916410349651,44.72149648628893,43.98446462156712,43.248048930087165,42.51222908586182,41.776983973361716,41.04229164177959,40.30812925612372 +Land-Based Wind - Class 10 - Technology 4/Conservative,76.9058785261401,84.78891054834591,80.63612657027174,76.17307340871672,75.408420373448,74.65030000194741,73.89895980073993,73.15466881011135,72.41771988533422,71.78595682327942,71.15614812730186,70.52829968436302,69.9024178966032,69.27850970679052,68.65658262539311,68.03664475939794,67.41870484301468,66.80277227039964,66.18885713055212,65.57697024458696,64.96712320548932,64.35932842065102,63.75359915733647,63.14994959135179,62.548394859157156,61.94895111373695,61.351635584518824,60.756466641696996,60.16346386534224 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 d01d9ef..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 e37b622..0d89f84 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Moderate,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Conservative,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 +10 year CRF/Advanced,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 +10 year CRF/Moderate,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 +10 year CRF/Conservative,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 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,22.811178717005884,23.21814983230256,23.387167833160095,23.41779554908826,23.44788469045252,23.478874964804472,23.510807260680476,23.543724964553057,23.57767415337383,23.590426762023792,23.60337561136863,23.616525251231696,23.629880372690184,23.643445813579444,23.657226564256025,23.671227773632342,23.685454755500558,23.69991299515812,23.714608156355414,23.729546088584915,23.744732834721678,23.760174639050373,23.3773962518377,22.98071365716239,22.072067282025746,22.072064700367374,22.072062071479866,22.072059394055263,22.07205666673682 -PTC/Moderate,22.811178717005884,23.21814983230256,23.387167833160095,23.41779554908826,23.44788469045252,23.478874964804472,23.510807260680476,23.543724964553057,23.57767415337383,23.590426762023792,23.60337561136863,23.616525251231696,23.629880372690184,23.643445813579444,23.657226564256025,23.671227773632342,23.685454755500558,23.69991299515812,23.714608156355414,23.729546088584915,23.744732834721678,23.760174639050373,23.3773962518377,22.98071365716239,22.072067282025746,22.072064700367374,22.072062071479866,22.072059394055263,22.07205666673682 -PTC/Conservative,22.811178717005884,23.21814983230256,23.387167833160095,23.41779554908826,23.44788469045252,23.478874964804472,23.510807260680476,23.543724964553057,23.57767415337383,23.590426762023792,23.60337561136863,23.616525251231696,23.629880372690184,23.643445813579444,23.657226564256025,23.671227773632342,23.685454755500558,23.69991299515812,23.714608156355414,23.729546088584915,23.744732834721678,23.760174639050373,23.3773962518377,22.98071365716239,22.072067282025746,22.072064700367374,22.072062071479866,22.072059394055263,22.07205666673682 -PVD/Advanced,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Moderate,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Conservative,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PFF/Advanced,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Moderate,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Conservative,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 +PTC/Advanced,22.65848290375205,22.759918205390463,22.871741337746183,22.944848435917056,22.974074172043444,23.004375259844156,23.035811970858838,23.06844915091403,23.10235666083899,23.115413192394602,23.12871345017506,23.142264307049917,23.15607289612254,23.17014662313335,23.184493179577075,23.199120556582187,23.214037059606156,23.229251323999733,23.244772331503533,23.26060942774439,23.2767723407923,23.293271200869093,23.31011656127991,23.327319420663578,23.344891246655365,23.36284400107124,23.381190166725737,23.399942776009276,23.419115441360145 +PTC/Moderate,22.65848290375205,22.759918205390463,22.871741337746183,22.944848435917056,22.974074172043444,23.004375259844156,23.035811970858838,23.06844915091403,23.10235666083899,23.115413192394602,23.12871345017506,23.142264307049917,23.15607289612254,23.17014662313335,23.184493179577075,23.199120556582187,23.214037059606156,23.229251323999733,23.244772331503533,23.26060942774439,23.2767723407923,23.293271200869093,23.31011656127991,23.327319420663578,23.344891246655365,23.36284400107124,23.381190166725737,23.399942776009276,23.419115441360145 +PTC/Conservative,22.65848290375205,22.759918205390463,22.871741337746183,22.944848435917056,22.974074172043444,23.004375259844156,23.035811970858838,23.06844915091403,23.10235666083899,23.115413192394602,23.12871345017506,23.142264307049917,23.15607289612254,23.17014662313335,23.184493179577075,23.199120556582187,23.214037059606156,23.229251323999733,23.244772331503533,23.26060942774439,23.2767723407923,23.293271200869093,23.31011656127991,23.327319420663578,23.344891246655365,23.36284400107124,23.381190166725737,23.399942776009276,23.419115441360145 +PVD/Advanced,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PVD/Moderate,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PVD/Conservative,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PFF/Advanced,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 +PFF/Moderate,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 +PFF/Conservative,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 +3/nan,0.8044414843181766,0.8059682943798131,0.8041540648890717,0.8021771008327313,0.8013713867196322,0.8005361954043889,0.7996698795280253,0.7987706666839706,0.7978366473271289,0.7974770421039158,0.7971107528031993,0.7967375913540478,0.7963573625644221,0.7959698637809796,0.7955748845291895,0.7951722061324399,0.7947616013086329,0.7943428337427915,0.7939156576339199,0.7934798172142388,0.7930350462390866,0.7925810674449655,0.7921175919737231,0.7916443187602011,0.7911609338807204,0.7906671098593507,0.7901625049288215,0.7896467622425315,0.7891195090338567 +4/nan,0.7481567723883884,0.7500506818042094,0.7478003810442678,0.7453501567089457,0.7443521417050102,0.7433179671320205,0.7422456325503509,0.7411329872692921,0.7399777159790779,0.7395330470760605,0.7390801817023926,0.7386188912066423,0.7381489383560866,0.7376700769304845,0.737182051292564,0.7366845959336725,0.7361774349928308,0.7356602817474676,0.7351328380737765,0.7345947938744949,0.7340458264721323,0.7334855999646775,0.7329137645414717,0.7323299557561204,0.7317337937534015,0.7311248824466113,0.730502808641702,0.729867141104108,0.7292174295638472 +5/nan,0.6958101577084012,0.6980126007411467,0.6953958629396362,0.6925488841919605,0.6913899348576057,0.6901894048428061,0.6889450173679609,0.6876543264902137,0.6863147011108648,0.685799212820897,0.6852743023027618,0.6847397089927179,0.6841951626360966,0.683640382832833,0.6830750785572013,0.6824989476500494,0.6819116762816064,0.681312938382979,0.6807023950440803,0.6800796938755813,0.6794444683327522,0.6787963369979189,0.678134902819039,0.6774597523009767,0.6767704546461726,0.6760665608408315,0.6753476026826728,0.6746130917457863,0.6738625182778107 +6/nan,0.6471261016920312,0.649584891545505,0.6466637600776173,0.643488101100406,0.6421960994529462,0.6408582001525338,0.6394719162243664,0.6380345779547548,0.6365433158181933,0.6359696326828106,0.6353855522344832,0.6347907894766497,0.6341850489105626,0.6335680240475111,0.6329393968936331,0.6322988374055316,0.6316460029146624,0.630980537518528,0.6303020714362995,0.6296102203263417,0.6289045845634303,0.6281847484722007,0.6274502795142497,0.626700727425303,0.6259356232990135,0.6251544786133386,0.6243567841953898,0.623542009120113,0.6227095995378351 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 +3/nan,0.8044414843181766,0.8059682943798131,0.8041540648890717,0.8021771008327313,0.8013713867196322,0.8005361954043889,0.7996698795280253,0.7987706666839706,0.7978366473271289,0.7974770421039158,0.7971107528031993,0.7967375913540478,0.7963573625644221,0.7959698637809796,0.7955748845291895,0.7951722061324399,0.7947616013086329,0.7943428337427915,0.7939156576339199,0.7934798172142388,0.7930350462390866,0.7925810674449655,0.7921175919737231,0.7916443187602011,0.7911609338807204,0.7906671098593507,0.7901625049288215,0.7896467622425315,0.7891195090338567 +4/nan,0.7481567723883884,0.7500506818042094,0.7478003810442678,0.7453501567089457,0.7443521417050102,0.7433179671320205,0.7422456325503509,0.7411329872692921,0.7399777159790779,0.7395330470760605,0.7390801817023926,0.7386188912066423,0.7381489383560866,0.7376700769304845,0.737182051292564,0.7366845959336725,0.7361774349928308,0.7356602817474676,0.7351328380737765,0.7345947938744949,0.7340458264721323,0.7334855999646775,0.7329137645414717,0.7323299557561204,0.7317337937534015,0.7311248824466113,0.730502808641702,0.729867141104108,0.7292174295638472 +5/nan,0.6958101577084012,0.6980126007411467,0.6953958629396362,0.6925488841919605,0.6913899348576057,0.6901894048428061,0.6889450173679609,0.6876543264902137,0.6863147011108648,0.685799212820897,0.6852743023027618,0.6847397089927179,0.6841951626360966,0.683640382832833,0.6830750785572013,0.6824989476500494,0.6819116762816064,0.681312938382979,0.6807023950440803,0.6800796938755813,0.6794444683327522,0.6787963369979189,0.678134902819039,0.6774597523009767,0.6767704546461726,0.6760665608408315,0.6753476026826728,0.6746130917457863,0.6738625182778107 +6/nan,0.6471261016920312,0.649584891545505,0.6466637600776173,0.643488101100406,0.6421960994529462,0.6408582001525338,0.6394719162243664,0.6380345779547548,0.6365433158181933,0.6359696326828106,0.6353855522344832,0.6347907894766497,0.6341850489105626,0.6335680240475111,0.6329393968936331,0.6322988374055316,0.6316460029146624,0.630980537518528,0.6303020714362995,0.6296102203263417,0.6289045845634303,0.6281847484722007,0.6274502795142497,0.626700727425303,0.6259356232990135,0.6251544786133386,0.6243567841953898,0.623542009120113,0.6227095995378351 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 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 3cd7a44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 302f62e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,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,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,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,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +Land-Based Wind - Class 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 1328294..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 +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 7e25392..3f42189 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,11.77818309887877,10.361986411020304,7.48751632987317,6.512978288698072,5.55867560668883,4.62554128977289,3.712703365221156,2.819316838241779,1.9445614867016943,1.6667552544303383,1.3889173653004931,1.1110359417771498,0.8330987542482688,0.5550932066391816,0.27700632132299674,-0.0011752767117165774,-0.279465376479191,-0.5578781984476571,-0.836428412870692,-1.1151311590498736,-1.3940020655904668,-1.673057271700923,-2.1541169439836807,-2.5889417579750393,-3.0850096208844757,-3.327490010547889,-3.5695604645372523,-3.811221845303942,-4.0524750128581974 -Land-Based Wind - Class 1 - Technology 1/Moderate,12.188740208329666,11.170206638331074,8.614927483399384,7.983993159354132,7.3581007129597396,6.738963160332823,6.126319064934275,5.519907422455333,4.9194670804593486,4.691237733882247,4.46294873040954,4.234589977661951,4.0061510881157965,3.7776213671293526,3.54898980038859,3.320245040740108,3.091375394379657,2.862368806351565,2.633212845327982,2.4038946876214347,2.1744011003798995,1.9447184239279878,1.3996874841353844,0.9011993336414434,0.21818758896180057,0.019580317261333136,-0.17871038375387727,-0.37668526734041663,-0.5743450842539666 -Land-Based Wind - Class 1 - Technology 1/Conservative,12.669637826569996,12.131919678825014,9.96057675128614,9.76508257714459,9.568193873031195,9.3721089511452,9.176844843309674,8.982420300334109,8.788855970736474,8.60454228761073,8.420464508424327,8.236617030874779,8.05299413952368,7.869590001330884,7.68639866099878,7.5034140361125345,7.320629912071173,7.138039936793717,6.955637615192796,6.773416303407348,6.591369202766174,6.409489353491143,5.712770340666676,5.0611062285030854,4.002882997081564,3.838751310879637,3.675011407388876,3.511661887385859,3.348701358372203 -Land-Based Wind - Class 2 - Technology 1/Advanced,13.758357064054593,12.28099711719231,9.228222754843532,8.18679125481906,7.167357407762655,6.171030431845143,5.196864492824957,4.243943796140886,3.311380202103166,3.0194276771539847,2.7274022916366647,2.4352919370112147,2.143084141074855,1.8507660530904246,1.5583244281851947,1.265745610979895,0.9730155184035638,0.6801196216450833,0.38704292719235767,0.09376995690649892,-0.1997152729343803,-0.49342927367287714,-1.0405125690790875,-1.5398376423329765,-2.1532945345456866,-2.410094853060965,-2.666512031619238,-2.922546840314462,-3.1782000470750305 -Land-Based Wind - Class 2 - Technology 1/Moderate,14.203578916570251,13.157226538800625,10.44999497133999,9.780469734767262,9.116266736342837,8.459351007735414,7.809447865784058,7.166283329529275,6.529583520073736,6.287557265041286,6.045486463725659,5.803360800528438,5.56116965893569,5.318902109285322,5.076546895939899,4.834092423832729,4.591526744354113,4.3488375405324255,4.106012111477163,3.863037356038525,3.619899755628172,3.3765853561668067,2.758629890156122,2.18900600306792,1.3737203787867394,1.162033005276271,0.9506830466115446,0.7396696998030485,0.5289921645221831 -Land-Based Wind - Class 2 - Technology 1/Conservative,14.716147435145324,14.182275966710076,11.88426585478945,11.67885793570509,11.471911958949335,11.26591021284742,11.060874821938118,10.85682998446072,10.653802181287595,10.458583782446919,10.263635863169501,10.068952893640958,9.874529237126072,9.680359145739313,9.486436756035634,9.292756084411668,9.099311022309582,8.90609533121167,8.71310263741626,8.520326426590298,8.32776003806768,8.135396658907485,7.355763264102009,6.622875570381517,5.407667824183072,5.232726525337419,5.058202806668426,4.884095176677718,4.710402151030191 -Land-Based Wind - Class 3 - Technology 1/Advanced,14.496801369677016,12.996401323448321,9.876947350167686,8.810387562962841,7.766499121225955,6.746456033924936,5.749284108526478,4.774040378646912,3.8198106498158175,3.5226676903385084,3.22543503227379,2.928100474774432,2.630651448970685,2.33307500291442,2.0353577857843383,1.7374860313112315,1.4394455403782231,1.1412216627461476,0.8427992778544926,0.5441627746446827,0.24529603033857583,-0.053817611878514526,-0.6254469444925412,-1.1487571795773306,-1.805924514364687,-2.068015145957668,-2.329734151268541,-2.591082269984735,-2.852060239710511 -Land-Based Wind - Class 3 - Technology 1/Moderate,14.955194980044688,13.898465065501558,11.13454912242646,10.45062791974426,9.772133540978363,9.101125029757831,8.437322761397812,7.78044791412502,7.130221861559207,6.883048803470622,6.635836835966394,6.388575560178431,6.141254274170212,5.893861960607492,5.64638727382961,5.398818526288178,5.151143674320849,4.9033503032133225,4.6554256115174155,4.4073563945788266,4.159129027217848,3.9107294455308583,3.2655701913942607,2.669409806822344,1.8047806930201915,1.5882139142292502,1.3719923259961817,1.1561151067791933,0.9405814377568866 -Land-Based Wind - Class 3 - Technology 1/Conservative,15.479578021211054,14.947141519231604,12.601879441132763,12.392773295526453,12.182075550630707,11.972374429313888,11.763693955902937,11.55606036074811,11.349502300425161,11.150216003014993,10.951213083269778,10.752488038415834,10.55403526107769,10.355849035135773,10.157923531409882,9.960252803157061,9.762830781378145,9.56565126991882,9.368707940359425,9.171994326685823,8.975503819713584,8.779229661277924,7.968665859420462,7.205478495368336,5.931709196555051,5.752735476419424,5.574188959955084,5.396068121241367,5.218371441684365 -Land-Based Wind - Class 4 - Technology 1/Advanced,15.392133459642487,13.863629917800107,10.6631940160432,9.566034614464037,8.492375494052077,7.44346853309273,6.4183045490521735,5.415907057764464,4.435329733128931,4.131955146121555,3.8284693988702188,3.5248601735250205,3.2211147788957497,2.9172201351702185,2.6131627578829857,2.308928741091119,2.004503739711655,1.699872950970935,1.3950210949135027,1.0899323939188221,0.7845905511549702,0.47897872792026064,-0.1223567484968271,-0.6746983242892739,-1.3848145384793842,-1.6532831353330142,-1.9213951603828416,-2.189151320017938,-2.456552318631662 -Land-Based Wind - Class 4 - Technology 1/Moderate,15.866675578247147,14.797360882875257,11.96470411439126,11.263325004090078,10.567499548281141,9.879400798372547,9.198743137121074,8.52524187232537,7.85861262035931,7.605198062978133,7.3517514319791175,7.098262227513427,6.844719644053065,6.591112557944321,6.337429514355755,6.083658713586978,5.829787996705793,5.575804830466009,5.321696291473753,5.06744904955508,4.813049350267956,4.55848299652499,3.8803338606132733,3.251992813897374,2.327525126211988,2.1050411199161516,1.882911733740901,1.6611361236459388,1.4397134483840084 -Land-Based Wind - Class 4 - Technology 1/Conservative,16.40538602490983,15.874689698729103,13.472125425411942,13.258534461177764,13.043286968033293,12.829099635074936,12.61599879049243,12.404013128965499,12.193173945533132,11.988954530269606,11.785034134126839,11.581407287123419,11.378068417488123,11.175011847623637,10.97223178990269,10.769722342282865,10.56747748373732,10.365491069485845,10.16375682602176,9.962268345927281,9.761019082449312,9.560002343849835,8.711929410279478,7.911997805409051,6.567211239133037,6.383347424242661,6.1999224833816875,6.016934848885757,5.834382960615503 -Land-Based Wind - Class 5 - Technology 1/Advanced,16.533024227835234,14.968442075186449,11.664598325016954,10.528236597803804,9.416450781385095,8.330590871286443,7.269602117935786,6.232464400998182,5.218189576297306,4.906971545439919,4.595613376857575,4.284102594835623,3.972426343486333,3.6605713711780083,3.348524014197661,3.0362701796056797,2.7237953272352904,2.4110844507849265,2.0981220579522564,1.7848921495545653,1.471378197565027,1.1575631220136096,0.5184611860554362,-0.07079525533366038,-0.8483059570340359,-1.1248441245770628,-1.4010466255430636,-1.676914130310779,-1.952447307358252 -Land-Based Wind - Class 5 - Technology 1/Moderate,17.028427120362842,15.94307216196857,13.022799968556644,12.299169423459684,11.581254188097613,10.87137262548833,10.169231480415839,9.474538578370606,8.78700219767748,8.525632373401336,8.264239188253018,8.002812013676063,7.741339912107211,7.479811624380478,7.218215556517958,6.956539765872968,6.694771946593104,6.432899414354235,6.170909090333357,5.908787484372333,5.646520677274204,5.384094302198928,4.6638970457873405,3.9945392907116535,2.993802776653112,2.763776812588322,2.5341174873409393,2.3048239281947858,2.0758952653189624 -Land-Based Wind - Class 5 - Technology 1/Conservative,17.585398938098848,17.056920598698813,14.58132030706955,14.362013099431703,14.140966605129499,13.921061253265382,13.702326308477755,13.484793606422269,13.268497805060584,13.05799075483828,12.847802659965073,12.63792809225589,12.42836152531973,12.21909733065917,12.010129773608924,11.801453009100992,11.593061077252887,11.384947898764647,11.177107270120352,10.96953285858773,10.762218196987192,10.555156678246714,9.659275495442287,8.812510553122095,7.3772070628935715,7.187110449264939,6.997467584427241,6.808276847510584,6.619536625422764 -Land-Based Wind - Class 6 - Technology 1/Advanced,18.46932966521907,16.842830099982233,13.362932295137572,12.159498836833379,10.982516850790287,9.833499944054456,8.711313454387192,7.614860771803798,6.543080485725746,6.218798586780785,5.8943233064741705,5.56964187619398,5.24474113539716,4.919607515537631,4.594227023202194,4.268585222410469,3.9426672160303475,3.6164576262552437,3.2899405740896803,2.963099657786895,2.635917930163643,2.3083778747409127,1.6054021063377846,0.9536960034258612,0.06200012432820046,-0.22808582692703538,-0.5178759468450522,-0.8073708638798678,-1.096571204719094 -Land-Based Wind - Class 6 - Technology 1/Moderate,19.00086413222536,17.88827580480299,14.819248993322557,14.057839670262172,13.302420117328829,12.555555409498076,11.816939323703593,11.086266981874864,10.363234203700774,10.088357822907124,9.813472873855236,9.538568509467101,9.26363356800828,8.988656560238297,8.713625655934496,8.438528669754156,8.163353046401781,7.888085845051208,7.612713722989625,7.33722291843582,7.061599232469693,6.785828010042952,5.994240902921835,5.255244442201498,4.125017713982572,3.88218691505757,3.639743160451161,3.397685528760821,3.1560131016260193 -Land-Based Wind - Class 6 - Technology 1/Conservative,19.588840345382067,19.064127733041108,16.464525931196047,16.235513610503045,16.004621495944967,15.775008016554938,15.54670742251248,15.319756882263388,15.094196763383536,14.873014484026527,14.652185008008512,14.43170297810704,14.211562944978162,13.991759363486779,13.772286588887393,13.553138872843782,13.334310359285176,13.115795080084805,12.897586950558011,12.67967976477454,12.46206719065578,12.244742764876701,11.267692109217624,10.341412912062225,8.752428600649939,8.55174985954124,8.351550121788783,8.15182767618963,7.952580819747531 -Land-Based Wind - Class 7 - Technology 1/Advanced,21.553907340949365,19.826992133800108,16.065206047119975,14.753532684496822,13.47143020232457,12.22066500085258,10.999968165231916,9.808114687039563,8.643920269721292,8.299465195774513,7.9547218218005185,7.609676838293179,7.264316524569395,6.9186267318760635,6.572592865663225,6.2261998669747705,5.879432192908013,5.532273796082681,5.18470810306464,4.836717991684903,4.488285767172329,4.139393137049353,3.3352429565716015,2.5845766396550296,1.5114897647897756,1.2002057386882825,0.8891430113330934,0.5783009604605525,0.2676789653512657 -Land-Based Wind - Class 7 - Technology 1/Moderate,22.14489107793493,20.988893280130636,17.682754446976862,16.861126472989458,16.045925753754908,15.240110618400248,14.443354173353068,13.655331291309135,12.875717933129373,12.579312359069036,12.282921795894662,11.986535048209145,11.690140596953423,11.39372658615267,11.097280809014634,10.800790693343714,10.5042432862369,10.207625238008536,9.910922785310948,9.614121733400474,9.317207437483816,9.020164783114215,8.114783616699413,7.264784388491773,5.928152730697146,5.664911269432238,5.402089378465277,5.139686058788687,4.877700314686582 -Land-Based Wind - Class 7 - Technology 1/Conservative,22.78228770555959,22.26357759026804,19.466319748163,19.22183766251776,18.975251817211685,18.730163767860592,18.486615711501532,18.24465331694582,18.004326052785473,17.76612766196346,17.528336027530646,17.290945905377008,17.05395196897034,16.81734880605341,16.58113091521133,16.345292702296383,16.109828476711712,15.874732447538467,15.63999871950676,15.40562128880638,15.171594038707099,14.937910735013734,13.831477489041617,12.778454087500283,10.944505480683542,10.72695903037036,10.509931838708443,10.293422050505626,10.077427819460556 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.239941592692688,26.128248365571512,21.53218816444296,19.831665362154762,18.170535161248026,16.551054289743124,14.971489348895464,13.430166905235378,11.92546900779984,11.532852489275577,11.140159782194065,10.74737631948889,10.354487091983103,9.961476630120945,9.568328984793915,9.175027707208507,8.781555827745677,8.387895833742114,7.994029646138451,7.599938594926982,7.205603393309605,6.811004110513625,5.825200777037736,4.898855797176665,3.5134107947492197,3.1618538562923213,2.8107638266524475,2.460139780348044,2.1099807944929516 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.95281293953836,27.526992400696404,23.462525745241702,22.33975208367232,21.22545643205042,20.123501432157322,19.03342266005311,17.954756467675477,16.887038912484904,16.55820577905927,16.2294239566985,15.9006817392262,15.5719670836043,15.243267596079555,14.914570517651658,14.585862708826681,14.257130633612292,13.928360342708263,13.599537455849589,13.270647143255836,12.941674106111073,12.612602556050565,11.483498583365183,10.415306751345934,8.66231759654545,8.368283265934988,8.074717576606822,7.781619412476964,7.488987661130086 -Land-Based Wind - Class 8 - Technology 2/Conservative,29.838782298799423,29.299366832756544,25.941012655605643,25.621057201250377,25.298107140267135,24.976918876984325,24.65753605564333,24.34000593671509,24.02437973551212,23.754022546253708,23.4841982461985,23.21490232484335,22.946130225539605,22.67787734364577,22.41013902461496,22.1429105620277,21.87618719555813,21.609964108879343,21.34423642749776,21.078999216537646,20.814247478426104,20.549976150539226,19.124274811205318,17.758177573678182,15.308083352522502,15.0575006957379,14.807516135379633,14.558127534146259,14.309332764963234 -Land-Based Wind - Class 9 - Technology 3/Advanced,31.708137359145077,29.91364147491309,25.573607477224098,24.146657743060683,22.753863218661465,21.397945282720162,20.077495107992316,18.791159868268526,17.537639322096197,17.079082257510734,16.620544461628764,16.162011340160156,15.703467862004786,15.24489854117369,14.786287417815817,14.3276180382965,13.868873434274882,13.410036100718369,12.951087972791246,12.492010401559675,12.032784128415098,11.573389258173314,10.369212465552724,9.228279279928447,7.46798718761141,7.051409726757058,6.635385503793749,6.219913421409167,5.80499238534178 -Land-Based Wind - Class 9 - Technology 3/Moderate,32.458462638240064,31.38965271295157,27.647624134556434,26.85318760523622,26.06525422240459,25.287958906623206,24.521030544743876,23.764203807640865,23.017218809468055,22.63612961189805,22.255198348495274,21.874413611373548,21.493763673423665,21.113236475168385,20.732819610979472,20.352500314614602,19.972265444037575,19.59210146547851,19.21199443668929,18.831929989357228,18.451893310598606,18.07186912351241,16.76615923006237,15.523958511655877,13.46472790784673,13.118569040699317,12.772961868762387,12.42790507749774,12.083397356663301 -Land-Based Wind - Class 9 - Technology 3/Conservative,33.10106897559129,32.67448626286884,29.448805262258215,29.237200859155497,29.023491071011563,28.812451332392573,28.604182847502013,28.39879431245063,28.196402589026718,27.89398944443507,27.59214995809106,27.29087852323044,26.990169460007486,26.690017012430843,26.39041534517853,26.091358540284396,25.79284059369801,25.494855411698342,25.19739680716911,24.90045849573096,24.604034091693656,24.308117103866923,22.8269500879394,21.40731492139512,18.88158701335628,18.602144403275993,18.323368775157274,18.045257745590337,17.76780894257027 -Land-Based Wind - Class 10 - Technology 4/Advanced,58.84671763358685,55.396789314311235,47.485606334305174,44.397125373611644,41.38785244570905,38.462378343178884,35.617103224187346,32.84856539385545,30.153431499313555,29.543417805775157,28.933396692707472,28.323347728204297,27.713249857486637,27.103081376788253,26.492819905932667,25.882442359520063,25.271924916649326,24.661242989075422,24.050371187719282,23.439283287435316,22.827952189892578,22.216349884509977,20.278464874947773,18.426461198722265,15.366597475039349,14.813489389512043,14.261115865778194,13.709475446982761,13.158566680325123 -Land-Based Wind - Class 10 - Technology 4/Moderate,60.24534032827543,58.13501569193566,51.248843110557175,49.2748293193188,47.31439550832741,45.37560212800105,43.45762214509594,41.55962890192005,39.68079411963691,39.162998377409636,38.64548227730937,38.128231537085036,37.61123147482595,37.094466992238985,36.57792255710034,36.06158218482791,35.54542941912887,35.02944731165887,34.513618400643125,33.997924688408006,33.482347617705194,32.96686804683138,30.708857245174627,28.538923997688677,24.709720222053654,24.23539369460316,23.76182311452914,23.28900668015441,22.816942595672124 -Land-Based Wind - Class 10 - Technology 4/Conservative,61.794969456946646,61.23687074756056,55.566716023868565,54.99171618256794,54.41046010910419,53.83264213108622,53.25834710711537,52.687666486870285,52.120698898920345,51.694651769984006,51.26969946546474,50.84583997869329,50.42307139631588,50.00139190194363,49.580799780022176,49.16129341993751,48.74287132037756,48.32553209395941,47.90927447214341,47.494097310478004,47.079999594128516,46.66698044380462,43.846269773602074,41.11271664232802,35.988443918943226,35.58025731314558,35.173044918679594,34.76680325259679,34.36152884855325 +Land-Based Wind - Class 1 - Technology 1/Advanced,14.117592308672553,15.329806849924566,13.15332267854005,10.976935500662702,9.846168340399,8.741017654787221,7.660407520019788,6.603291185973585,5.568647923045418,5.228526207857779,4.888409019514874,4.548279871930113,4.20812168188117,3.8679167394667537,3.5276466768053005,3.187292434855376,2.846834228225479,2.5062515078273897,2.1655229212200986,1.8246262704791754,1.4835384673982759,1.1422354858417982,0.8006923110205229,0.45888288546485256,0.11678005143889081,-0.22564451047776402,-0.5684203469420659,-0.9115783018601036,-1.2551505912171628 +Land-Based Wind - Class 1 - Technology 1/Moderate,14.353446281273936,16.042060566941686,14.275547701782237,12.463608846975827,11.711300397069365,10.967569115395005,10.232086631956768,9.504523235379995,8.784546861236489,8.518044071586065,8.251537351664545,7.98501425212028,7.718461884053305,7.451866897558702,7.185215459017719,6.918493227046422,6.65168532701373,6.38477632402283,6.117750194252206,5.850590294541572,5.583279330081293,5.315799320089628,5.048131561311514,4.780256589186241,4.512154136504179,4.243803089366697,3.9751814402369625,3.7062662378620104,3.4370335338161233 +Land-Based Wind - Class 1 - Technology 1/Conservative,14.55846284642104,16.88012425060257,15.681608139632822,14.385251159300964,14.188539796490911,13.993507848583292,13.800226143909804,13.608772162696717,13.419230792606026,13.203372184585248,12.987910940193895,12.772842500231754,12.558162230734716,12.343865419918714,12.129947275017297,11.916402919004423,11.703227387208894,11.490415623807202,11.27796247820276,11.06586270129052,10.85411094159046,10.64270174127391,10.431629532064644,10.220888631026998,10.010473236234532,9.800377422334233,9.590595136002065,9.381120191304927,9.171946264973077 +Land-Based Wind - Class 2 - Technology 1/Advanced,16.236600398186955,17.529628221599502,15.213716212527274,12.895297060128872,11.68698338693256,10.506620905964919,9.353044138436339,8.22512041335148,7.121746487335059,6.763854191880686,6.405918248365268,6.047921903479793,5.6898477902778275,5.331677897792748,4.973393538843627,4.614975315905763,4.256403084909792,3.8976559168186284,3.5387120568240533,3.1795488809933303,2.8201428501645864,2.4604694609060793,2.100503193302078,1.7402174553337844,1.3795845235885444,1.0185754800168851,0.6571601444239441,0.2953070023591273,-0.06701687196602535 +Land-Based Wind - Class 2 - Technology 1/Moderate,16.496148231835814,18.30573397522106,16.43365442082404,14.50943260732712,13.71039710507696,12.920607950949655,12.13972101329663,11.367391175886617,10.603271302366839,10.320477552862034,10.037703244522888,9.754935776044686,9.472162102925331,9.189368715799308,8.90654161750556,8.623666298798781,8.340727712613987,8.057710246777937,7.774597695060834,7.4913732264552095,7.208019352534681,6.924517892779246,6.640849937696391,6.35699580958444,6.072935020755477,5.78864622903,5.504107190287801,5.219294707852992,4.93418457845938 +Land-Based Wind - Class 2 - Technology 1/Conservative,16.714666754479627,19.19899076109874,17.932315026158683,16.557630219250782,16.350782253507216,16.145828611107042,15.94285064908717,15.741937259595076,15.543185717951292,15.314371468797113,15.086004383076709,14.85808026926582,14.630594881450584,14.403543917274906,14.176923015841279,13.950727755565119,13.724953651990162,13.49959615556024,13.274650649358211,13.050112446820272,12.825976789411943,12.602238844301546,12.378893702017379,12.155936374111487,11.933361790832095,11.711164798830815,11.489340158910977,11.267882543845069,11.046786536278375 +Land-Based Wind - Class 3 - Technology 1/Advanced,17.026818573351594,18.349718207156393,15.981581455264646,13.610002472490692,12.372581421555026,11.164000687022913,9.98306041690985,8.828594976341108,7.699469479774272,7.335048268097989,6.970563591256987,6.605998589102523,6.24133578165155,5.876557038386768,5.5116435457255974,5.146575772532302,4.781333433535671,4.415895450499569,4.050239910986541,3.68434402454308,3.318184076101904,2.9517353764155025,2.584972209279865,2.2178677753141507,1.85039413202691,1.4825221298841136,1.114221344062706,0.7454600015480999,0.37620490320254163 +Land-Based Wind - Class 3 - Technology 1/Moderate,17.29546243931728,19.150175413220033,17.238715227969394,15.272607344356217,14.456140767848584,13.649170170540003,12.851345541050083,12.062316016515126,11.281728838146826,10.992857903869993,10.704015129246837,10.4151878562881,10.126362982445826,9.837526938869175,9.548665667389375,9.259764596141995,8.970808613737336,8.681782041870708,8.392668606266739,8.103451405843543,7.814112879947658,7.524634773548872,7.234998100219581,6.945183102748107,6.655169211199226,6.364934998235356,6.07445813148118,5.7837153227082965,5.4926822735846095 +Land-Based Wind - Class 3 - Technology 1/Conservative,17.519017736419226,20.06402145125446,18.771919428817107,17.368015184923564,17.157385857643316,16.94873102321872,16.742135966318067,16.537693836195544,16.3355065292678,16.10185930368295,15.86867781886664,15.635958020452215,15.403695807284542,15.171887029740478,14.940527488027225,14.709612930457915,14.479139051716167,14.249101491103623,14.019495830787353,13.790317594053846,13.561562243561443,13.333225179627487,13.10530173854088,12.877787190925588,12.650676740160534,12.423965520886135,12.197648597608087,11.971720963430641,11.746177538941936 +Land-Based Wind - Class 4 - Technology 1/Advanced,17.984924262449578,19.343849188211834,16.912225200384682,14.476051598327764,13.20320196324922,11.960284207327717,10.74605607488888,9.559311276844078,8.398875914449615,8.026609702679664,7.654254680053153,7.281793850896392,6.909209592152777,6.5364836222950125,6.16359696838304,5.790529931138277,5.417262047895164,5.043772053276115,4.670037837425774,4.2960364016331845,3.921743811131666,3.5471351448906,3.1721844421524388,2.796864645478294,2.4211475400289615,2.045003688791393,1.6684023634311629,1.2913114704228654,0.9136974720807451 +Land-Based Wind - Class 4 - Technology 1/Moderate,18.26478631009657,20.174224824160284,18.21500796803418,16.198105081358733,15.360499938548852,14.532693501148593,13.714328627459786,12.905047485709389,12.10449049881312,11.808249796538195,11.512047826778705,11.21587186280426,10.91970873167504,10.623544792402758,10.327365912834797,10.031157445168908,9.734904200009115,9.438590418853622,9.14219974490862,8.845715192113001,8.549119112224417,8.25239315985408,7.955518255276079,7.658474544857043,7.361241358920921,7.06379716685964,6.766119529271386,6.4681850469021995,6.16996930613443 +Land-Based Wind - Class 4 - Technology 1/Conservative,18.49444967542532,21.11303933317928,19.79010299404166,18.35076450226942,18.135549538993732,17.922406289692837,17.711424802052,17.502703387894755,17.296349547615055,17.056841398531823,16.817821518847108,16.579286020524755,16.341230977957494,16.103652426740478,15.86654636245181,15.629908739438797,15.393735469626705,15.15802242134425,14.922765418186554,14.687960237924663,14.45360261145601,14.219688221836467,13.986212703387508,13.753171640908164,13.520560569001375,13.288374971550045,13.056610281357973,12.825261879993992,12.594325097867618 +Land-Based Wind - Class 5 - Technology 1/Advanced,19.205805260568386,20.6103295615042,18.097541077616306,15.578833889206315,14.26062157968111,12.973753692080624,11.716932761699702,10.488899586080802,9.288429506864162,8.906278975122024,8.52400527906769,8.141591239944034,7.7590190419291645,7.376270200552032,6.993325529220307,6.610165103732076,6.2267682246286995,5.843113377231216,5.459178189195466,5.074939385408943,4.690372740017246,4.305453025389902,3.9201539577747013,3.5344481393998635,3.1483069967445765,2.761700714684668,2.374598166185425,1.9869668371893106,1.5987727463119867 +Land-Based Wind - Class 5 - Technology 1/Moderate,19.500263514886473,21.47945390386724,19.45936752825243,17.377722535978926,16.513174678153316,15.658811373382001,14.814266391832867,13.979173019326531,13.153162988340409,12.847528954650965,12.541947129395655,12.236404698228316,11.930888398489301,11.62538449724564,11.319878768046664,11.014356466301589,10.70880230318949,10.403200417991236,10.097534348736914,9.79178700105313,9.485940615058539,9.179976730195708,8.87387614782267,8.567618891409456,8.26118416415271,7.954550303818124,7.64769473459042,7.3405939157053375,7.033223286604773 +Land-Based Wind - Class 5 - Technology 1/Conservative,19.737712079039927,22.45009263353095,21.087855605988985,19.603353462683195,19.382293756579383,19.16342968018199,18.94685735200448,18.732681663958864,18.521017259135636,18.274038916034208,18.027577556788412,17.78162950536307,17.536191059899977,17.29125849206947,17.04682804646433,16.80289594003834,16.559458361607753,16.316511471413826,16.074051400770113,15.83207425180764,15.590576097314997,15.349552980719945,15.109000916209133,14.868915889021714,14.629293855930882,14.39013074595574,14.151422461324092,13.91316487873252,13.675353850939164 +Land-Based Wind - Class 6 - Technology 1/Advanced,21.277869108364076,22.758998572310524,20.10778030026234,17.448427945473682,16.0526714322389,14.690712467698866,13.361156799020904,12.062652508249254,10.793886043336379,10.395246098968006,9.996419547629905,9.597388870063437,9.198135893331944,8.798641758379908,8.398886885650665,7.9988509386296975,7.59851278516695,7.197850456415676,6.7968411032177904,6.395460949754273,5.993685244240044,5.5914882064693,5.188842971951008,4.785721532387857,4.3820946722092025,3.9779319008559533,3.5732013804794995,3.1678698486908843,2.761902535961063 +Land-Based Wind - Class 6 - Technology 1/Moderate,21.597872924211753,23.695488961660025,21.57205751717173,19.380492528515006,18.470200975613064,17.57074907295926,16.681755160768496,15.802837444195426,14.933612900977192,14.612030745959721,14.290523678967975,13.969078736900578,13.647682504770373,13.326321093539523,13.004980116656867,12.683644665202799,12.362299281551397,12.040927931437672,11.719513974322133,11.39804013193756,11.076488454860392,10.754840286998384,10.433076227812307,10.111176092116732,9.789118867269906,9.46688266756075,9.144444685569468,8.82178114027369,8.49886722163792 +Land-Based Wind - Class 6 - Technology 1/Conservative,21.84853930108152,24.72015927070862,23.29119701871869,21.73001543523467,21.49903244806679,21.270455476360418,21.04439094576078,20.820954919940483,20.600274168953863,20.340612832429997,20.081517231543632,19.822984050197903,19.56500996641862,19.307591652687552,19.050725776378105,18.794409000300647,18.538637983380617,18.28340938147219,18.028719848337314,17.774566036809624,17.52094460014506,17.26785219361543,17.01528547634753,16.763241113452928,16.51171577847112,16.260706156179186,16.010208945799253,15.760220864662227,15.510738652376613 +Land-Based Wind - Class 7 - Technology 1/Advanced,24.578712954691316,26.17983588052359,23.306336521908243,20.42145714170706,18.900735694521384,17.417866137461445,15.971291708524788,14.559504953071702,13.181043327298259,12.756871586813677,12.33239935629014,11.907608484703793,11.48248014030176,11.056994776765535,10.631132097346136,10.204871016829163,9.778189621179067,9.351065124689413,8.923473824462803,8.495391052030637,8.066791121878374,7.637647276677161,7.207931628945314,6.7776150988823005,6.346667348071076,5.915056708732223,5.482750108174173,5.049712988058687,4.615909218061006 +Land-Based Wind - Class 7 - Technology 1/Moderate,24.941422282102376,27.40750294123376,25.285597436380627,23.068641150866036,22.2485914458555,21.43955280284105,20.64123097120909,19.853336550551504,19.07558450611602,18.664717827161,18.253864647844427,17.843005870294753,17.432121707064553,17.02119164665414,16.61019441697051,16.19910794657011,15.787909323535402,15.376574751808192,14.965079504797988,14.553397876072431,14.141503126891049,13.72936743037653,13.316961812044639,12.904256086425455,12.49121878946957,12.077817106411477,11.664016794728859,11.249782101808385,10.835075676887406 +Land-Based Wind - Class 7 - Technology 1/Conservative,25.2131576001315,28.33860215781683,26.80328117175275,25.119874024333114,24.873073516571434,24.629014375148785,24.387819455081896,24.149622627616253,23.914569992955226,23.634692207017224,23.3554578661269,23.07686422792147,22.798908575954847,22.521588221594445,22.24490050611818,21.968842803023144,21.693412520579905,21.41860710464008,21.144424041738443,20.87086086251812,20.597915145488937,20.325584521190283,20.053866676771328,19.782759361047304,19.51226039006947,19.24236765327875,18.973079120290944,18.704392848392,18.436306990813204 +Land-Based Wind - Class 8 - Technology 2/Advanced,31.496692330353046,33.29945337027856,29.73521501482582,26.168987152667427,24.221160321320728,22.323037732252374,20.472514658526023,18.66755260820645,16.90617318960616,16.4238621804556,15.941523504179084,15.459137372121674,14.976683265344832,14.494139898148756,14.01148517939929,13.528696171510823,13.045749046914722,12.5626190418321,12.079280407153917,11.595706356226824,11.11186900928588,10.627739334321376,10.143287084076636,9.658480728899583,9.173287385113923,8.687672738568544,8.201600962976759,7.715034632630161,7.227934629030937 +Land-Based Wind - Class 8 - Technology 2/Moderate,31.943728932523936,34.771077043631735,32.08565650251328,29.291062845895894,28.154995542118638,27.033317501283314,25.925583217762473,24.83135000114204,23.750176889971133,23.351294050947615,22.952604308316293,22.55409417097357,22.155749686344272,21.75755641760931,21.35949941959596,20.961563213230527,20.56373175846077,20.165988425531438,19.768315964502538,19.370696472890145,18.973111361263175,18.575541316690252,18.177966263839316,17.78036532357902,17.382716768872264,16.98499797777156,16.587185383282826,16.18925441985365,15.791179466220914 +Land-Based Wind - Class 8 - Technology 2/Conservative,32.259588374651614,36.015597983950876,34.161254085901376,32.12199549985706,31.79769735813144,31.476655056734806,31.15900762518836,30.844906511849388,30.534516941684235,30.216036239134944,29.898373204777766,29.581526878709738,29.265496416012695,28.950281093088027,28.63588031445732,28.32229362007626,28.00952069320099,27.69756136885406,27.38641564294068,27.076083682089482,26.76656583423355,26.45786264006342,26.149974845376036,25.842903414431653,25.5366495443929,25.231214680961006,24.92660053531227,24.622809102459538,24.31984268117856 +Land-Based Wind - Class 9 - Technology 3/Advanced,35.35720870856352,37.50065883642528,34.27262552532991,30.99269941128108,29.355116374914456,27.761663313368956,26.21065394379731,24.70046757473262,23.229544824005817,22.658698958793998,22.087934237356958,21.517230331727,20.94656617141284,20.3759199062299,19.80526886689459,19.234589523222333,18.663857439763945,18.09304722868763,17.52213249971202,16.95108580687888,16.379878591903253,15.808481123884288,15.236862435065383,14.6649902523599,14.09283092430357,13.520349343080152,12.947508861227117,12.374271202594514,11.800596367090264 +Land-Based Wind - Class 9 - Technology 3/Moderate,35.84883621205596,38.821830576924235,36.30676299942064,33.6670044995044,32.687673991772314,31.721961372394425,30.769531366626346,29.83005603218212,28.90321431882803,28.451410188925287,27.99988925105313,27.54863793351287,27.097642208811024,26.646887571135803,26.196359012507134,25.746040997506796,25.295917436497383,24.845971657209233,24.396186374592443,23.94654365881263,23.4970249012238,23.04761077821738,22.598281212751488,22.14901533340609,21.6997914307669,21.250586910939592,20.801378245970103,20.352140920928246,19.902849377391743 +Land-Based Wind - Class 9 - Technology 3/Conservative,36.189303179506624,40.03775598429893,38.30515306219898,36.37680911632166,36.16429680860902,35.95601376813294,35.75217345603379,35.553007859695235,35.35876949581353,35.00326222971701,34.648631925621984,34.29487646517252,33.941993811957715,33.589982016047045,33.23883921888782,32.888563658590975,32.53915367564461,32.190607719087176,31.842924353182955,31.49610226466214,31.150140270531413,30.805037326565728,30.46079253650283,30.11740516202314,29.7748746335825,29.43320056218864,29.092382752201434,28.75242121526755,28.413316185492707 +Land-Based Wind - Class 10 - Technology 4/Advanced,63.15373218721375,66.02623592322553,59.7134281763688,53.41403979660387,49.84178912380662,46.370289764376636,42.99511426096184,39.711991679280445,36.51679424823028,35.77354235738626,35.03037742818901,34.287272186388904,33.54419834804259,32.80112656843242,32.058026387875856,31.31486617420402,30.57161306167969,29.828232886075504,29.08469011564321,28.340947777681137,27.596967380316354,26.85270882920914,26.10813033873353,25.363188337232906,24.617837365867793,23.8720299705644,23.125716586495788,22.378845414491703,21.631362288720776 +Land-Based Wind - Class 10 - Technology 4/Moderate,64.02136160872826,68.55387348029669,63.626841726877124,58.525661229452,56.20112418227674,53.90340433928185,51.63147637533265,49.38430902703213,47.160861633300314,46.55006362496469,45.93976635678621,45.32995445628398,44.720612045741554,44.11172271689054,43.50326950408929,42.89523485588669,42.28760060486519,41.68034793562532,41.07345735078927,40.466908634897194,39.86068081597628,39.25475212469706,38.64909995087036,38.04370079711252,37.43853022944661,36.8335628246149,36.22877211383813,35.624130522738085,35.01960930711857 +Land-Based Wind - Class 10 - Technology 4/Conservative,64.53935407867839,71.05167241638863,67.90080985812506,64.4020716629585,63.81381494391873,63.23156771764593,62.65558117003317,62.086128429249584,61.5235069163643,61.016959150632346,60.51200073770481,60.008637349420106,59.50687512173694,59.00672067833926,58.508181155774565,58.0112642302434,57.51597814617512,57.02233174671567,56.53033450628,56.03999656536219,55.55132876770395,55.06434270011708,54.57905073509715,54.09546607649776,53.61360280849616,53.13347594815731,52.65510150187896,52.17849652606539,51.70367919240081 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 d01d9ef..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 843920e..767bb88 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Moderate,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Conservative,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 +10 year CRF/Advanced,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 +10 year CRF/Moderate,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 +10 year CRF/Conservative,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 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,18.404994914166124,19.001121850377526,19.249123583487584,19.294085367313354,19.338262326304786,19.383768101543073,19.430662990074385,19.479010956009173,19.528879910526676,19.547614094506272,19.566637378101046,19.585956464284394,19.60557826354421,19.625509901922435,19.64575872942918,19.666332328849776,19.687238524969928,19.708485394236728,19.730081274884565,19.752034777553895,19.774354796416254,19.79705052085617,19.234780102021617,18.653128252123814,17.327665561801112,17.32766181391284,17.32765799746043,17.327654110545065,17.327650151197112 -PTC/Moderate,18.404994914166124,19.001121850377526,19.249123583487584,19.294085367313354,19.338262326304786,19.383768101543073,19.430662990074385,19.479010956009173,19.528879910526676,19.547614094506272,19.566637378101046,19.585956464284394,19.60557826354421,19.625509901922435,19.64575872942918,19.666332328849776,19.687238524969928,19.708485394236728,19.730081274884565,19.752034777553895,19.774354796416254,19.79705052085617,19.234780102021617,18.653128252123814,17.327665561801112,17.32766181391284,17.32765799746043,17.327654110545065,17.327650151197112 -PTC/Conservative,18.404994914166124,19.001121850377526,19.249123583487584,19.294085367313354,19.338262326304786,19.383768101543073,19.430662990074385,19.479010956009173,19.528879910526676,19.547614094506272,19.566637378101046,19.585956464284394,19.60557826354421,19.625509901922435,19.64575872942918,19.666332328849776,19.687238524969928,19.708485394236728,19.730081274884565,19.752034777553895,19.774354796416254,19.79705052085617,19.234780102021617,18.653128252123814,17.327665561801112,17.32766181391284,17.32765799746043,17.327654110545065,17.327650151197112 -PVD/Advanced,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Moderate,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Conservative,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PFF/Advanced,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Moderate,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Conservative,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 +PTC/Advanced,18.18179123120567,18.330033027195014,18.49359905840435,18.600609829936886,18.643404879782903,18.687783729737077,18.733835421545933,18.78165575599644,18.831347942241845,18.850485367788494,18.869981600421415,18.88984678220553,18.910091439345678,18.930726500462317,18.951763315915226,18.973213678245173,18.995089843811932,19.017404555705987,19.040171068026115,19.063403171620777,19.08711522138201,19.111322165223793,19.13603957484829,19.161283678439077,19.187071395416872,19.213420373415513,19.240349027640274,19.267876582790418,19.29602311774067 +PTC/Moderate,18.18179123120567,18.330033027195014,18.49359905840435,18.600609829936886,18.643404879782903,18.687783729737077,18.733835421545933,18.78165575599644,18.831347942241845,18.850485367788494,18.869981600421415,18.88984678220553,18.910091439345678,18.930726500462317,18.951763315915226,18.973213678245173,18.995089843811932,19.017404555705987,19.040171068026115,19.063403171620777,19.08711522138201,19.111322165223793,19.13603957484829,19.161283678439077,19.187071395416872,19.213420373415513,19.240349027640274,19.267876582790418,19.29602311774067 +PTC/Conservative,18.18179123120567,18.330033027195014,18.49359905840435,18.600609829936886,18.643404879782903,18.687783729737077,18.733835421545933,18.78165575599644,18.831347942241845,18.850485367788494,18.869981600421415,18.88984678220553,18.910091439345678,18.930726500462317,18.951763315915226,18.973213678245173,18.995089843811932,19.017404555705987,19.040171068026115,19.063403171620777,19.08711522138201,19.111322165223793,19.13603957484829,19.161283678439077,19.187071395416872,19.213420373415513,19.240349027640274,19.267876582790418,19.29602311774067 +PVD/Advanced,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PVD/Moderate,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PVD/Conservative,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PFF/Advanced,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 +PFF/Moderate,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 +PFF/Conservative,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 +3/nan,0.8044414843181766,0.8059682943798131,0.8041540648890717,0.8021771008327313,0.8013713867196322,0.8005361954043889,0.7996698795280253,0.7987706666839706,0.7978366473271289,0.7974770421039158,0.7971107528031993,0.7967375913540478,0.7963573625644221,0.7959698637809796,0.7955748845291895,0.7951722061324399,0.7947616013086329,0.7943428337427915,0.7939156576339199,0.7934798172142388,0.7930350462390866,0.7925810674449655,0.7921175919737231,0.7916443187602011,0.7911609338807204,0.7906671098593507,0.7901625049288215,0.7896467622425315,0.7891195090338567 +4/nan,0.7481567723883884,0.7500506818042094,0.7478003810442678,0.7453501567089457,0.7443521417050102,0.7433179671320205,0.7422456325503509,0.7411329872692921,0.7399777159790779,0.7395330470760605,0.7390801817023926,0.7386188912066423,0.7381489383560866,0.7376700769304845,0.737182051292564,0.7366845959336725,0.7361774349928308,0.7356602817474676,0.7351328380737765,0.7345947938744949,0.7340458264721323,0.7334855999646775,0.7329137645414717,0.7323299557561204,0.7317337937534015,0.7311248824466113,0.730502808641702,0.729867141104108,0.7292174295638472 +5/nan,0.6958101577084012,0.6980126007411467,0.6953958629396362,0.6925488841919605,0.6913899348576057,0.6901894048428061,0.6889450173679609,0.6876543264902137,0.6863147011108648,0.685799212820897,0.6852743023027618,0.6847397089927179,0.6841951626360966,0.683640382832833,0.6830750785572013,0.6824989476500494,0.6819116762816064,0.681312938382979,0.6807023950440803,0.6800796938755813,0.6794444683327522,0.6787963369979189,0.678134902819039,0.6774597523009767,0.6767704546461726,0.6760665608408315,0.6753476026826728,0.6746130917457863,0.6738625182778107 +6/nan,0.6471261016920312,0.649584891545505,0.6466637600776173,0.643488101100406,0.6421960994529462,0.6408582001525338,0.6394719162243664,0.6380345779547548,0.6365433158181933,0.6359696326828106,0.6353855522344832,0.6347907894766497,0.6341850489105626,0.6335680240475111,0.6329393968936331,0.6322988374055316,0.6316460029146624,0.630980537518528,0.6303020714362995,0.6296102203263417,0.6289045845634303,0.6281847484722007,0.6274502795142497,0.626700727425303,0.6259356232990135,0.6251544786133386,0.6243567841953898,0.623542009120113,0.6227095995378351 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 +3/nan,0.8044414843181766,0.8059682943798131,0.8041540648890717,0.8021771008327313,0.8013713867196322,0.8005361954043889,0.7996698795280253,0.7987706666839706,0.7978366473271289,0.7974770421039158,0.7971107528031993,0.7967375913540478,0.7963573625644221,0.7959698637809796,0.7955748845291895,0.7951722061324399,0.7947616013086329,0.7943428337427915,0.7939156576339199,0.7934798172142388,0.7930350462390866,0.7925810674449655,0.7921175919737231,0.7916443187602011,0.7911609338807204,0.7906671098593507,0.7901625049288215,0.7896467622425315,0.7891195090338567 +4/nan,0.7481567723883884,0.7500506818042094,0.7478003810442678,0.7453501567089457,0.7443521417050102,0.7433179671320205,0.7422456325503509,0.7411329872692921,0.7399777159790779,0.7395330470760605,0.7390801817023926,0.7386188912066423,0.7381489383560866,0.7376700769304845,0.737182051292564,0.7366845959336725,0.7361774349928308,0.7356602817474676,0.7351328380737765,0.7345947938744949,0.7340458264721323,0.7334855999646775,0.7329137645414717,0.7323299557561204,0.7317337937534015,0.7311248824466113,0.730502808641702,0.729867141104108,0.7292174295638472 +5/nan,0.6958101577084012,0.6980126007411467,0.6953958629396362,0.6925488841919605,0.6913899348576057,0.6901894048428061,0.6889450173679609,0.6876543264902137,0.6863147011108648,0.685799212820897,0.6852743023027618,0.6847397089927179,0.6841951626360966,0.683640382832833,0.6830750785572013,0.6824989476500494,0.6819116762816064,0.681312938382979,0.6807023950440803,0.6800796938755813,0.6794444683327522,0.6787963369979189,0.678134902819039,0.6774597523009767,0.6767704546461726,0.6760665608408315,0.6753476026826728,0.6746130917457863,0.6738625182778107 +6/nan,0.6471261016920312,0.649584891545505,0.6466637600776173,0.643488101100406,0.6421960994529462,0.6408582001525338,0.6394719162243664,0.6380345779547548,0.6365433158181933,0.6359696326828106,0.6353855522344832,0.6347907894766497,0.6341850489105626,0.6335680240475111,0.6329393968936331,0.6322988374055316,0.6316460029146624,0.630980537518528,0.6303020714362995,0.6296102203263417,0.6289045845634303,0.6281847484722007,0.6274502795142497,0.626700727425303,0.6259356232990135,0.6251544786133386,0.6243567841953898,0.623542009120113,0.6227095995378351 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 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 3cd7a44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 302f62e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,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,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,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,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +Land-Based Wind - Class 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 1328294..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 +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 7e25392..3f42189 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,11.77818309887877,10.361986411020304,7.48751632987317,6.512978288698072,5.55867560668883,4.62554128977289,3.712703365221156,2.819316838241779,1.9445614867016943,1.6667552544303383,1.3889173653004931,1.1110359417771498,0.8330987542482688,0.5550932066391816,0.27700632132299674,-0.0011752767117165774,-0.279465376479191,-0.5578781984476571,-0.836428412870692,-1.1151311590498736,-1.3940020655904668,-1.673057271700923,-2.1541169439836807,-2.5889417579750393,-3.0850096208844757,-3.327490010547889,-3.5695604645372523,-3.811221845303942,-4.0524750128581974 -Land-Based Wind - Class 1 - Technology 1/Moderate,12.188740208329666,11.170206638331074,8.614927483399384,7.983993159354132,7.3581007129597396,6.738963160332823,6.126319064934275,5.519907422455333,4.9194670804593486,4.691237733882247,4.46294873040954,4.234589977661951,4.0061510881157965,3.7776213671293526,3.54898980038859,3.320245040740108,3.091375394379657,2.862368806351565,2.633212845327982,2.4038946876214347,2.1744011003798995,1.9447184239279878,1.3996874841353844,0.9011993336414434,0.21818758896180057,0.019580317261333136,-0.17871038375387727,-0.37668526734041663,-0.5743450842539666 -Land-Based Wind - Class 1 - Technology 1/Conservative,12.669637826569996,12.131919678825014,9.96057675128614,9.76508257714459,9.568193873031195,9.3721089511452,9.176844843309674,8.982420300334109,8.788855970736474,8.60454228761073,8.420464508424327,8.236617030874779,8.05299413952368,7.869590001330884,7.68639866099878,7.5034140361125345,7.320629912071173,7.138039936793717,6.955637615192796,6.773416303407348,6.591369202766174,6.409489353491143,5.712770340666676,5.0611062285030854,4.002882997081564,3.838751310879637,3.675011407388876,3.511661887385859,3.348701358372203 -Land-Based Wind - Class 2 - Technology 1/Advanced,13.758357064054593,12.28099711719231,9.228222754843532,8.18679125481906,7.167357407762655,6.171030431845143,5.196864492824957,4.243943796140886,3.311380202103166,3.0194276771539847,2.7274022916366647,2.4352919370112147,2.143084141074855,1.8507660530904246,1.5583244281851947,1.265745610979895,0.9730155184035638,0.6801196216450833,0.38704292719235767,0.09376995690649892,-0.1997152729343803,-0.49342927367287714,-1.0405125690790875,-1.5398376423329765,-2.1532945345456866,-2.410094853060965,-2.666512031619238,-2.922546840314462,-3.1782000470750305 -Land-Based Wind - Class 2 - Technology 1/Moderate,14.203578916570251,13.157226538800625,10.44999497133999,9.780469734767262,9.116266736342837,8.459351007735414,7.809447865784058,7.166283329529275,6.529583520073736,6.287557265041286,6.045486463725659,5.803360800528438,5.56116965893569,5.318902109285322,5.076546895939899,4.834092423832729,4.591526744354113,4.3488375405324255,4.106012111477163,3.863037356038525,3.619899755628172,3.3765853561668067,2.758629890156122,2.18900600306792,1.3737203787867394,1.162033005276271,0.9506830466115446,0.7396696998030485,0.5289921645221831 -Land-Based Wind - Class 2 - Technology 1/Conservative,14.716147435145324,14.182275966710076,11.88426585478945,11.67885793570509,11.471911958949335,11.26591021284742,11.060874821938118,10.85682998446072,10.653802181287595,10.458583782446919,10.263635863169501,10.068952893640958,9.874529237126072,9.680359145739313,9.486436756035634,9.292756084411668,9.099311022309582,8.90609533121167,8.71310263741626,8.520326426590298,8.32776003806768,8.135396658907485,7.355763264102009,6.622875570381517,5.407667824183072,5.232726525337419,5.058202806668426,4.884095176677718,4.710402151030191 -Land-Based Wind - Class 3 - Technology 1/Advanced,14.496801369677016,12.996401323448321,9.876947350167686,8.810387562962841,7.766499121225955,6.746456033924936,5.749284108526478,4.774040378646912,3.8198106498158175,3.5226676903385084,3.22543503227379,2.928100474774432,2.630651448970685,2.33307500291442,2.0353577857843383,1.7374860313112315,1.4394455403782231,1.1412216627461476,0.8427992778544926,0.5441627746446827,0.24529603033857583,-0.053817611878514526,-0.6254469444925412,-1.1487571795773306,-1.805924514364687,-2.068015145957668,-2.329734151268541,-2.591082269984735,-2.852060239710511 -Land-Based Wind - Class 3 - Technology 1/Moderate,14.955194980044688,13.898465065501558,11.13454912242646,10.45062791974426,9.772133540978363,9.101125029757831,8.437322761397812,7.78044791412502,7.130221861559207,6.883048803470622,6.635836835966394,6.388575560178431,6.141254274170212,5.893861960607492,5.64638727382961,5.398818526288178,5.151143674320849,4.9033503032133225,4.6554256115174155,4.4073563945788266,4.159129027217848,3.9107294455308583,3.2655701913942607,2.669409806822344,1.8047806930201915,1.5882139142292502,1.3719923259961817,1.1561151067791933,0.9405814377568866 -Land-Based Wind - Class 3 - Technology 1/Conservative,15.479578021211054,14.947141519231604,12.601879441132763,12.392773295526453,12.182075550630707,11.972374429313888,11.763693955902937,11.55606036074811,11.349502300425161,11.150216003014993,10.951213083269778,10.752488038415834,10.55403526107769,10.355849035135773,10.157923531409882,9.960252803157061,9.762830781378145,9.56565126991882,9.368707940359425,9.171994326685823,8.975503819713584,8.779229661277924,7.968665859420462,7.205478495368336,5.931709196555051,5.752735476419424,5.574188959955084,5.396068121241367,5.218371441684365 -Land-Based Wind - Class 4 - Technology 1/Advanced,15.392133459642487,13.863629917800107,10.6631940160432,9.566034614464037,8.492375494052077,7.44346853309273,6.4183045490521735,5.415907057764464,4.435329733128931,4.131955146121555,3.8284693988702188,3.5248601735250205,3.2211147788957497,2.9172201351702185,2.6131627578829857,2.308928741091119,2.004503739711655,1.699872950970935,1.3950210949135027,1.0899323939188221,0.7845905511549702,0.47897872792026064,-0.1223567484968271,-0.6746983242892739,-1.3848145384793842,-1.6532831353330142,-1.9213951603828416,-2.189151320017938,-2.456552318631662 -Land-Based Wind - Class 4 - Technology 1/Moderate,15.866675578247147,14.797360882875257,11.96470411439126,11.263325004090078,10.567499548281141,9.879400798372547,9.198743137121074,8.52524187232537,7.85861262035931,7.605198062978133,7.3517514319791175,7.098262227513427,6.844719644053065,6.591112557944321,6.337429514355755,6.083658713586978,5.829787996705793,5.575804830466009,5.321696291473753,5.06744904955508,4.813049350267956,4.55848299652499,3.8803338606132733,3.251992813897374,2.327525126211988,2.1050411199161516,1.882911733740901,1.6611361236459388,1.4397134483840084 -Land-Based Wind - Class 4 - Technology 1/Conservative,16.40538602490983,15.874689698729103,13.472125425411942,13.258534461177764,13.043286968033293,12.829099635074936,12.61599879049243,12.404013128965499,12.193173945533132,11.988954530269606,11.785034134126839,11.581407287123419,11.378068417488123,11.175011847623637,10.97223178990269,10.769722342282865,10.56747748373732,10.365491069485845,10.16375682602176,9.962268345927281,9.761019082449312,9.560002343849835,8.711929410279478,7.911997805409051,6.567211239133037,6.383347424242661,6.1999224833816875,6.016934848885757,5.834382960615503 -Land-Based Wind - Class 5 - Technology 1/Advanced,16.533024227835234,14.968442075186449,11.664598325016954,10.528236597803804,9.416450781385095,8.330590871286443,7.269602117935786,6.232464400998182,5.218189576297306,4.906971545439919,4.595613376857575,4.284102594835623,3.972426343486333,3.6605713711780083,3.348524014197661,3.0362701796056797,2.7237953272352904,2.4110844507849265,2.0981220579522564,1.7848921495545653,1.471378197565027,1.1575631220136096,0.5184611860554362,-0.07079525533366038,-0.8483059570340359,-1.1248441245770628,-1.4010466255430636,-1.676914130310779,-1.952447307358252 -Land-Based Wind - Class 5 - Technology 1/Moderate,17.028427120362842,15.94307216196857,13.022799968556644,12.299169423459684,11.581254188097613,10.87137262548833,10.169231480415839,9.474538578370606,8.78700219767748,8.525632373401336,8.264239188253018,8.002812013676063,7.741339912107211,7.479811624380478,7.218215556517958,6.956539765872968,6.694771946593104,6.432899414354235,6.170909090333357,5.908787484372333,5.646520677274204,5.384094302198928,4.6638970457873405,3.9945392907116535,2.993802776653112,2.763776812588322,2.5341174873409393,2.3048239281947858,2.0758952653189624 -Land-Based Wind - Class 5 - Technology 1/Conservative,17.585398938098848,17.056920598698813,14.58132030706955,14.362013099431703,14.140966605129499,13.921061253265382,13.702326308477755,13.484793606422269,13.268497805060584,13.05799075483828,12.847802659965073,12.63792809225589,12.42836152531973,12.21909733065917,12.010129773608924,11.801453009100992,11.593061077252887,11.384947898764647,11.177107270120352,10.96953285858773,10.762218196987192,10.555156678246714,9.659275495442287,8.812510553122095,7.3772070628935715,7.187110449264939,6.997467584427241,6.808276847510584,6.619536625422764 -Land-Based Wind - Class 6 - Technology 1/Advanced,18.46932966521907,16.842830099982233,13.362932295137572,12.159498836833379,10.982516850790287,9.833499944054456,8.711313454387192,7.614860771803798,6.543080485725746,6.218798586780785,5.8943233064741705,5.56964187619398,5.24474113539716,4.919607515537631,4.594227023202194,4.268585222410469,3.9426672160303475,3.6164576262552437,3.2899405740896803,2.963099657786895,2.635917930163643,2.3083778747409127,1.6054021063377846,0.9536960034258612,0.06200012432820046,-0.22808582692703538,-0.5178759468450522,-0.8073708638798678,-1.096571204719094 -Land-Based Wind - Class 6 - Technology 1/Moderate,19.00086413222536,17.88827580480299,14.819248993322557,14.057839670262172,13.302420117328829,12.555555409498076,11.816939323703593,11.086266981874864,10.363234203700774,10.088357822907124,9.813472873855236,9.538568509467101,9.26363356800828,8.988656560238297,8.713625655934496,8.438528669754156,8.163353046401781,7.888085845051208,7.612713722989625,7.33722291843582,7.061599232469693,6.785828010042952,5.994240902921835,5.255244442201498,4.125017713982572,3.88218691505757,3.639743160451161,3.397685528760821,3.1560131016260193 -Land-Based Wind - Class 6 - Technology 1/Conservative,19.588840345382067,19.064127733041108,16.464525931196047,16.235513610503045,16.004621495944967,15.775008016554938,15.54670742251248,15.319756882263388,15.094196763383536,14.873014484026527,14.652185008008512,14.43170297810704,14.211562944978162,13.991759363486779,13.772286588887393,13.553138872843782,13.334310359285176,13.115795080084805,12.897586950558011,12.67967976477454,12.46206719065578,12.244742764876701,11.267692109217624,10.341412912062225,8.752428600649939,8.55174985954124,8.351550121788783,8.15182767618963,7.952580819747531 -Land-Based Wind - Class 7 - Technology 1/Advanced,21.553907340949365,19.826992133800108,16.065206047119975,14.753532684496822,13.47143020232457,12.22066500085258,10.999968165231916,9.808114687039563,8.643920269721292,8.299465195774513,7.9547218218005185,7.609676838293179,7.264316524569395,6.9186267318760635,6.572592865663225,6.2261998669747705,5.879432192908013,5.532273796082681,5.18470810306464,4.836717991684903,4.488285767172329,4.139393137049353,3.3352429565716015,2.5845766396550296,1.5114897647897756,1.2002057386882825,0.8891430113330934,0.5783009604605525,0.2676789653512657 -Land-Based Wind - Class 7 - Technology 1/Moderate,22.14489107793493,20.988893280130636,17.682754446976862,16.861126472989458,16.045925753754908,15.240110618400248,14.443354173353068,13.655331291309135,12.875717933129373,12.579312359069036,12.282921795894662,11.986535048209145,11.690140596953423,11.39372658615267,11.097280809014634,10.800790693343714,10.5042432862369,10.207625238008536,9.910922785310948,9.614121733400474,9.317207437483816,9.020164783114215,8.114783616699413,7.264784388491773,5.928152730697146,5.664911269432238,5.402089378465277,5.139686058788687,4.877700314686582 -Land-Based Wind - Class 7 - Technology 1/Conservative,22.78228770555959,22.26357759026804,19.466319748163,19.22183766251776,18.975251817211685,18.730163767860592,18.486615711501532,18.24465331694582,18.004326052785473,17.76612766196346,17.528336027530646,17.290945905377008,17.05395196897034,16.81734880605341,16.58113091521133,16.345292702296383,16.109828476711712,15.874732447538467,15.63999871950676,15.40562128880638,15.171594038707099,14.937910735013734,13.831477489041617,12.778454087500283,10.944505480683542,10.72695903037036,10.509931838708443,10.293422050505626,10.077427819460556 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.239941592692688,26.128248365571512,21.53218816444296,19.831665362154762,18.170535161248026,16.551054289743124,14.971489348895464,13.430166905235378,11.92546900779984,11.532852489275577,11.140159782194065,10.74737631948889,10.354487091983103,9.961476630120945,9.568328984793915,9.175027707208507,8.781555827745677,8.387895833742114,7.994029646138451,7.599938594926982,7.205603393309605,6.811004110513625,5.825200777037736,4.898855797176665,3.5134107947492197,3.1618538562923213,2.8107638266524475,2.460139780348044,2.1099807944929516 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.95281293953836,27.526992400696404,23.462525745241702,22.33975208367232,21.22545643205042,20.123501432157322,19.03342266005311,17.954756467675477,16.887038912484904,16.55820577905927,16.2294239566985,15.9006817392262,15.5719670836043,15.243267596079555,14.914570517651658,14.585862708826681,14.257130633612292,13.928360342708263,13.599537455849589,13.270647143255836,12.941674106111073,12.612602556050565,11.483498583365183,10.415306751345934,8.66231759654545,8.368283265934988,8.074717576606822,7.781619412476964,7.488987661130086 -Land-Based Wind - Class 8 - Technology 2/Conservative,29.838782298799423,29.299366832756544,25.941012655605643,25.621057201250377,25.298107140267135,24.976918876984325,24.65753605564333,24.34000593671509,24.02437973551212,23.754022546253708,23.4841982461985,23.21490232484335,22.946130225539605,22.67787734364577,22.41013902461496,22.1429105620277,21.87618719555813,21.609964108879343,21.34423642749776,21.078999216537646,20.814247478426104,20.549976150539226,19.124274811205318,17.758177573678182,15.308083352522502,15.0575006957379,14.807516135379633,14.558127534146259,14.309332764963234 -Land-Based Wind - Class 9 - Technology 3/Advanced,31.708137359145077,29.91364147491309,25.573607477224098,24.146657743060683,22.753863218661465,21.397945282720162,20.077495107992316,18.791159868268526,17.537639322096197,17.079082257510734,16.620544461628764,16.162011340160156,15.703467862004786,15.24489854117369,14.786287417815817,14.3276180382965,13.868873434274882,13.410036100718369,12.951087972791246,12.492010401559675,12.032784128415098,11.573389258173314,10.369212465552724,9.228279279928447,7.46798718761141,7.051409726757058,6.635385503793749,6.219913421409167,5.80499238534178 -Land-Based Wind - Class 9 - Technology 3/Moderate,32.458462638240064,31.38965271295157,27.647624134556434,26.85318760523622,26.06525422240459,25.287958906623206,24.521030544743876,23.764203807640865,23.017218809468055,22.63612961189805,22.255198348495274,21.874413611373548,21.493763673423665,21.113236475168385,20.732819610979472,20.352500314614602,19.972265444037575,19.59210146547851,19.21199443668929,18.831929989357228,18.451893310598606,18.07186912351241,16.76615923006237,15.523958511655877,13.46472790784673,13.118569040699317,12.772961868762387,12.42790507749774,12.083397356663301 -Land-Based Wind - Class 9 - Technology 3/Conservative,33.10106897559129,32.67448626286884,29.448805262258215,29.237200859155497,29.023491071011563,28.812451332392573,28.604182847502013,28.39879431245063,28.196402589026718,27.89398944443507,27.59214995809106,27.29087852323044,26.990169460007486,26.690017012430843,26.39041534517853,26.091358540284396,25.79284059369801,25.494855411698342,25.19739680716911,24.90045849573096,24.604034091693656,24.308117103866923,22.8269500879394,21.40731492139512,18.88158701335628,18.602144403275993,18.323368775157274,18.045257745590337,17.76780894257027 -Land-Based Wind - Class 10 - Technology 4/Advanced,58.84671763358685,55.396789314311235,47.485606334305174,44.397125373611644,41.38785244570905,38.462378343178884,35.617103224187346,32.84856539385545,30.153431499313555,29.543417805775157,28.933396692707472,28.323347728204297,27.713249857486637,27.103081376788253,26.492819905932667,25.882442359520063,25.271924916649326,24.661242989075422,24.050371187719282,23.439283287435316,22.827952189892578,22.216349884509977,20.278464874947773,18.426461198722265,15.366597475039349,14.813489389512043,14.261115865778194,13.709475446982761,13.158566680325123 -Land-Based Wind - Class 10 - Technology 4/Moderate,60.24534032827543,58.13501569193566,51.248843110557175,49.2748293193188,47.31439550832741,45.37560212800105,43.45762214509594,41.55962890192005,39.68079411963691,39.162998377409636,38.64548227730937,38.128231537085036,37.61123147482595,37.094466992238985,36.57792255710034,36.06158218482791,35.54542941912887,35.02944731165887,34.513618400643125,33.997924688408006,33.482347617705194,32.96686804683138,30.708857245174627,28.538923997688677,24.709720222053654,24.23539369460316,23.76182311452914,23.28900668015441,22.816942595672124 -Land-Based Wind - Class 10 - Technology 4/Conservative,61.794969456946646,61.23687074756056,55.566716023868565,54.99171618256794,54.41046010910419,53.83264213108622,53.25834710711537,52.687666486870285,52.120698898920345,51.694651769984006,51.26969946546474,50.84583997869329,50.42307139631588,50.00139190194363,49.580799780022176,49.16129341993751,48.74287132037756,48.32553209395941,47.90927447214341,47.494097310478004,47.079999594128516,46.66698044380462,43.846269773602074,41.11271664232802,35.988443918943226,35.58025731314558,35.173044918679594,34.76680325259679,34.36152884855325 +Land-Based Wind - Class 1 - Technology 1/Advanced,14.117592308672553,15.329806849924566,13.15332267854005,10.976935500662702,9.846168340399,8.741017654787221,7.660407520019788,6.603291185973585,5.568647923045418,5.228526207857779,4.888409019514874,4.548279871930113,4.20812168188117,3.8679167394667537,3.5276466768053005,3.187292434855376,2.846834228225479,2.5062515078273897,2.1655229212200986,1.8246262704791754,1.4835384673982759,1.1422354858417982,0.8006923110205229,0.45888288546485256,0.11678005143889081,-0.22564451047776402,-0.5684203469420659,-0.9115783018601036,-1.2551505912171628 +Land-Based Wind - Class 1 - Technology 1/Moderate,14.353446281273936,16.042060566941686,14.275547701782237,12.463608846975827,11.711300397069365,10.967569115395005,10.232086631956768,9.504523235379995,8.784546861236489,8.518044071586065,8.251537351664545,7.98501425212028,7.718461884053305,7.451866897558702,7.185215459017719,6.918493227046422,6.65168532701373,6.38477632402283,6.117750194252206,5.850590294541572,5.583279330081293,5.315799320089628,5.048131561311514,4.780256589186241,4.512154136504179,4.243803089366697,3.9751814402369625,3.7062662378620104,3.4370335338161233 +Land-Based Wind - Class 1 - Technology 1/Conservative,14.55846284642104,16.88012425060257,15.681608139632822,14.385251159300964,14.188539796490911,13.993507848583292,13.800226143909804,13.608772162696717,13.419230792606026,13.203372184585248,12.987910940193895,12.772842500231754,12.558162230734716,12.343865419918714,12.129947275017297,11.916402919004423,11.703227387208894,11.490415623807202,11.27796247820276,11.06586270129052,10.85411094159046,10.64270174127391,10.431629532064644,10.220888631026998,10.010473236234532,9.800377422334233,9.590595136002065,9.381120191304927,9.171946264973077 +Land-Based Wind - Class 2 - Technology 1/Advanced,16.236600398186955,17.529628221599502,15.213716212527274,12.895297060128872,11.68698338693256,10.506620905964919,9.353044138436339,8.22512041335148,7.121746487335059,6.763854191880686,6.405918248365268,6.047921903479793,5.6898477902778275,5.331677897792748,4.973393538843627,4.614975315905763,4.256403084909792,3.8976559168186284,3.5387120568240533,3.1795488809933303,2.8201428501645864,2.4604694609060793,2.100503193302078,1.7402174553337844,1.3795845235885444,1.0185754800168851,0.6571601444239441,0.2953070023591273,-0.06701687196602535 +Land-Based Wind - Class 2 - Technology 1/Moderate,16.496148231835814,18.30573397522106,16.43365442082404,14.50943260732712,13.71039710507696,12.920607950949655,12.13972101329663,11.367391175886617,10.603271302366839,10.320477552862034,10.037703244522888,9.754935776044686,9.472162102925331,9.189368715799308,8.90654161750556,8.623666298798781,8.340727712613987,8.057710246777937,7.774597695060834,7.4913732264552095,7.208019352534681,6.924517892779246,6.640849937696391,6.35699580958444,6.072935020755477,5.78864622903,5.504107190287801,5.219294707852992,4.93418457845938 +Land-Based Wind - Class 2 - Technology 1/Conservative,16.714666754479627,19.19899076109874,17.932315026158683,16.557630219250782,16.350782253507216,16.145828611107042,15.94285064908717,15.741937259595076,15.543185717951292,15.314371468797113,15.086004383076709,14.85808026926582,14.630594881450584,14.403543917274906,14.176923015841279,13.950727755565119,13.724953651990162,13.49959615556024,13.274650649358211,13.050112446820272,12.825976789411943,12.602238844301546,12.378893702017379,12.155936374111487,11.933361790832095,11.711164798830815,11.489340158910977,11.267882543845069,11.046786536278375 +Land-Based Wind - Class 3 - Technology 1/Advanced,17.026818573351594,18.349718207156393,15.981581455264646,13.610002472490692,12.372581421555026,11.164000687022913,9.98306041690985,8.828594976341108,7.699469479774272,7.335048268097989,6.970563591256987,6.605998589102523,6.24133578165155,5.876557038386768,5.5116435457255974,5.146575772532302,4.781333433535671,4.415895450499569,4.050239910986541,3.68434402454308,3.318184076101904,2.9517353764155025,2.584972209279865,2.2178677753141507,1.85039413202691,1.4825221298841136,1.114221344062706,0.7454600015480999,0.37620490320254163 +Land-Based Wind - Class 3 - Technology 1/Moderate,17.29546243931728,19.150175413220033,17.238715227969394,15.272607344356217,14.456140767848584,13.649170170540003,12.851345541050083,12.062316016515126,11.281728838146826,10.992857903869993,10.704015129246837,10.4151878562881,10.126362982445826,9.837526938869175,9.548665667389375,9.259764596141995,8.970808613737336,8.681782041870708,8.392668606266739,8.103451405843543,7.814112879947658,7.524634773548872,7.234998100219581,6.945183102748107,6.655169211199226,6.364934998235356,6.07445813148118,5.7837153227082965,5.4926822735846095 +Land-Based Wind - Class 3 - Technology 1/Conservative,17.519017736419226,20.06402145125446,18.771919428817107,17.368015184923564,17.157385857643316,16.94873102321872,16.742135966318067,16.537693836195544,16.3355065292678,16.10185930368295,15.86867781886664,15.635958020452215,15.403695807284542,15.171887029740478,14.940527488027225,14.709612930457915,14.479139051716167,14.249101491103623,14.019495830787353,13.790317594053846,13.561562243561443,13.333225179627487,13.10530173854088,12.877787190925588,12.650676740160534,12.423965520886135,12.197648597608087,11.971720963430641,11.746177538941936 +Land-Based Wind - Class 4 - Technology 1/Advanced,17.984924262449578,19.343849188211834,16.912225200384682,14.476051598327764,13.20320196324922,11.960284207327717,10.74605607488888,9.559311276844078,8.398875914449615,8.026609702679664,7.654254680053153,7.281793850896392,6.909209592152777,6.5364836222950125,6.16359696838304,5.790529931138277,5.417262047895164,5.043772053276115,4.670037837425774,4.2960364016331845,3.921743811131666,3.5471351448906,3.1721844421524388,2.796864645478294,2.4211475400289615,2.045003688791393,1.6684023634311629,1.2913114704228654,0.9136974720807451 +Land-Based Wind - Class 4 - Technology 1/Moderate,18.26478631009657,20.174224824160284,18.21500796803418,16.198105081358733,15.360499938548852,14.532693501148593,13.714328627459786,12.905047485709389,12.10449049881312,11.808249796538195,11.512047826778705,11.21587186280426,10.91970873167504,10.623544792402758,10.327365912834797,10.031157445168908,9.734904200009115,9.438590418853622,9.14219974490862,8.845715192113001,8.549119112224417,8.25239315985408,7.955518255276079,7.658474544857043,7.361241358920921,7.06379716685964,6.766119529271386,6.4681850469021995,6.16996930613443 +Land-Based Wind - Class 4 - Technology 1/Conservative,18.49444967542532,21.11303933317928,19.79010299404166,18.35076450226942,18.135549538993732,17.922406289692837,17.711424802052,17.502703387894755,17.296349547615055,17.056841398531823,16.817821518847108,16.579286020524755,16.341230977957494,16.103652426740478,15.86654636245181,15.629908739438797,15.393735469626705,15.15802242134425,14.922765418186554,14.687960237924663,14.45360261145601,14.219688221836467,13.986212703387508,13.753171640908164,13.520560569001375,13.288374971550045,13.056610281357973,12.825261879993992,12.594325097867618 +Land-Based Wind - Class 5 - Technology 1/Advanced,19.205805260568386,20.6103295615042,18.097541077616306,15.578833889206315,14.26062157968111,12.973753692080624,11.716932761699702,10.488899586080802,9.288429506864162,8.906278975122024,8.52400527906769,8.141591239944034,7.7590190419291645,7.376270200552032,6.993325529220307,6.610165103732076,6.2267682246286995,5.843113377231216,5.459178189195466,5.074939385408943,4.690372740017246,4.305453025389902,3.9201539577747013,3.5344481393998635,3.1483069967445765,2.761700714684668,2.374598166185425,1.9869668371893106,1.5987727463119867 +Land-Based Wind - Class 5 - Technology 1/Moderate,19.500263514886473,21.47945390386724,19.45936752825243,17.377722535978926,16.513174678153316,15.658811373382001,14.814266391832867,13.979173019326531,13.153162988340409,12.847528954650965,12.541947129395655,12.236404698228316,11.930888398489301,11.62538449724564,11.319878768046664,11.014356466301589,10.70880230318949,10.403200417991236,10.097534348736914,9.79178700105313,9.485940615058539,9.179976730195708,8.87387614782267,8.567618891409456,8.26118416415271,7.954550303818124,7.64769473459042,7.3405939157053375,7.033223286604773 +Land-Based Wind - Class 5 - Technology 1/Conservative,19.737712079039927,22.45009263353095,21.087855605988985,19.603353462683195,19.382293756579383,19.16342968018199,18.94685735200448,18.732681663958864,18.521017259135636,18.274038916034208,18.027577556788412,17.78162950536307,17.536191059899977,17.29125849206947,17.04682804646433,16.80289594003834,16.559458361607753,16.316511471413826,16.074051400770113,15.83207425180764,15.590576097314997,15.349552980719945,15.109000916209133,14.868915889021714,14.629293855930882,14.39013074595574,14.151422461324092,13.91316487873252,13.675353850939164 +Land-Based Wind - Class 6 - Technology 1/Advanced,21.277869108364076,22.758998572310524,20.10778030026234,17.448427945473682,16.0526714322389,14.690712467698866,13.361156799020904,12.062652508249254,10.793886043336379,10.395246098968006,9.996419547629905,9.597388870063437,9.198135893331944,8.798641758379908,8.398886885650665,7.9988509386296975,7.59851278516695,7.197850456415676,6.7968411032177904,6.395460949754273,5.993685244240044,5.5914882064693,5.188842971951008,4.785721532387857,4.3820946722092025,3.9779319008559533,3.5732013804794995,3.1678698486908843,2.761902535961063 +Land-Based Wind - Class 6 - Technology 1/Moderate,21.597872924211753,23.695488961660025,21.57205751717173,19.380492528515006,18.470200975613064,17.57074907295926,16.681755160768496,15.802837444195426,14.933612900977192,14.612030745959721,14.290523678967975,13.969078736900578,13.647682504770373,13.326321093539523,13.004980116656867,12.683644665202799,12.362299281551397,12.040927931437672,11.719513974322133,11.39804013193756,11.076488454860392,10.754840286998384,10.433076227812307,10.111176092116732,9.789118867269906,9.46688266756075,9.144444685569468,8.82178114027369,8.49886722163792 +Land-Based Wind - Class 6 - Technology 1/Conservative,21.84853930108152,24.72015927070862,23.29119701871869,21.73001543523467,21.49903244806679,21.270455476360418,21.04439094576078,20.820954919940483,20.600274168953863,20.340612832429997,20.081517231543632,19.822984050197903,19.56500996641862,19.307591652687552,19.050725776378105,18.794409000300647,18.538637983380617,18.28340938147219,18.028719848337314,17.774566036809624,17.52094460014506,17.26785219361543,17.01528547634753,16.763241113452928,16.51171577847112,16.260706156179186,16.010208945799253,15.760220864662227,15.510738652376613 +Land-Based Wind - Class 7 - Technology 1/Advanced,24.578712954691316,26.17983588052359,23.306336521908243,20.42145714170706,18.900735694521384,17.417866137461445,15.971291708524788,14.559504953071702,13.181043327298259,12.756871586813677,12.33239935629014,11.907608484703793,11.48248014030176,11.056994776765535,10.631132097346136,10.204871016829163,9.778189621179067,9.351065124689413,8.923473824462803,8.495391052030637,8.066791121878374,7.637647276677161,7.207931628945314,6.7776150988823005,6.346667348071076,5.915056708732223,5.482750108174173,5.049712988058687,4.615909218061006 +Land-Based Wind - Class 7 - Technology 1/Moderate,24.941422282102376,27.40750294123376,25.285597436380627,23.068641150866036,22.2485914458555,21.43955280284105,20.64123097120909,19.853336550551504,19.07558450611602,18.664717827161,18.253864647844427,17.843005870294753,17.432121707064553,17.02119164665414,16.61019441697051,16.19910794657011,15.787909323535402,15.376574751808192,14.965079504797988,14.553397876072431,14.141503126891049,13.72936743037653,13.316961812044639,12.904256086425455,12.49121878946957,12.077817106411477,11.664016794728859,11.249782101808385,10.835075676887406 +Land-Based Wind - Class 7 - Technology 1/Conservative,25.2131576001315,28.33860215781683,26.80328117175275,25.119874024333114,24.873073516571434,24.629014375148785,24.387819455081896,24.149622627616253,23.914569992955226,23.634692207017224,23.3554578661269,23.07686422792147,22.798908575954847,22.521588221594445,22.24490050611818,21.968842803023144,21.693412520579905,21.41860710464008,21.144424041738443,20.87086086251812,20.597915145488937,20.325584521190283,20.053866676771328,19.782759361047304,19.51226039006947,19.24236765327875,18.973079120290944,18.704392848392,18.436306990813204 +Land-Based Wind - Class 8 - Technology 2/Advanced,31.496692330353046,33.29945337027856,29.73521501482582,26.168987152667427,24.221160321320728,22.323037732252374,20.472514658526023,18.66755260820645,16.90617318960616,16.4238621804556,15.941523504179084,15.459137372121674,14.976683265344832,14.494139898148756,14.01148517939929,13.528696171510823,13.045749046914722,12.5626190418321,12.079280407153917,11.595706356226824,11.11186900928588,10.627739334321376,10.143287084076636,9.658480728899583,9.173287385113923,8.687672738568544,8.201600962976759,7.715034632630161,7.227934629030937 +Land-Based Wind - Class 8 - Technology 2/Moderate,31.943728932523936,34.771077043631735,32.08565650251328,29.291062845895894,28.154995542118638,27.033317501283314,25.925583217762473,24.83135000114204,23.750176889971133,23.351294050947615,22.952604308316293,22.55409417097357,22.155749686344272,21.75755641760931,21.35949941959596,20.961563213230527,20.56373175846077,20.165988425531438,19.768315964502538,19.370696472890145,18.973111361263175,18.575541316690252,18.177966263839316,17.78036532357902,17.382716768872264,16.98499797777156,16.587185383282826,16.18925441985365,15.791179466220914 +Land-Based Wind - Class 8 - Technology 2/Conservative,32.259588374651614,36.015597983950876,34.161254085901376,32.12199549985706,31.79769735813144,31.476655056734806,31.15900762518836,30.844906511849388,30.534516941684235,30.216036239134944,29.898373204777766,29.581526878709738,29.265496416012695,28.950281093088027,28.63588031445732,28.32229362007626,28.00952069320099,27.69756136885406,27.38641564294068,27.076083682089482,26.76656583423355,26.45786264006342,26.149974845376036,25.842903414431653,25.5366495443929,25.231214680961006,24.92660053531227,24.622809102459538,24.31984268117856 +Land-Based Wind - Class 9 - Technology 3/Advanced,35.35720870856352,37.50065883642528,34.27262552532991,30.99269941128108,29.355116374914456,27.761663313368956,26.21065394379731,24.70046757473262,23.229544824005817,22.658698958793998,22.087934237356958,21.517230331727,20.94656617141284,20.3759199062299,19.80526886689459,19.234589523222333,18.663857439763945,18.09304722868763,17.52213249971202,16.95108580687888,16.379878591903253,15.808481123884288,15.236862435065383,14.6649902523599,14.09283092430357,13.520349343080152,12.947508861227117,12.374271202594514,11.800596367090264 +Land-Based Wind - Class 9 - Technology 3/Moderate,35.84883621205596,38.821830576924235,36.30676299942064,33.6670044995044,32.687673991772314,31.721961372394425,30.769531366626346,29.83005603218212,28.90321431882803,28.451410188925287,27.99988925105313,27.54863793351287,27.097642208811024,26.646887571135803,26.196359012507134,25.746040997506796,25.295917436497383,24.845971657209233,24.396186374592443,23.94654365881263,23.4970249012238,23.04761077821738,22.598281212751488,22.14901533340609,21.6997914307669,21.250586910939592,20.801378245970103,20.352140920928246,19.902849377391743 +Land-Based Wind - Class 9 - Technology 3/Conservative,36.189303179506624,40.03775598429893,38.30515306219898,36.37680911632166,36.16429680860902,35.95601376813294,35.75217345603379,35.553007859695235,35.35876949581353,35.00326222971701,34.648631925621984,34.29487646517252,33.941993811957715,33.589982016047045,33.23883921888782,32.888563658590975,32.53915367564461,32.190607719087176,31.842924353182955,31.49610226466214,31.150140270531413,30.805037326565728,30.46079253650283,30.11740516202314,29.7748746335825,29.43320056218864,29.092382752201434,28.75242121526755,28.413316185492707 +Land-Based Wind - Class 10 - Technology 4/Advanced,63.15373218721375,66.02623592322553,59.7134281763688,53.41403979660387,49.84178912380662,46.370289764376636,42.99511426096184,39.711991679280445,36.51679424823028,35.77354235738626,35.03037742818901,34.287272186388904,33.54419834804259,32.80112656843242,32.058026387875856,31.31486617420402,30.57161306167969,29.828232886075504,29.08469011564321,28.340947777681137,27.596967380316354,26.85270882920914,26.10813033873353,25.363188337232906,24.617837365867793,23.8720299705644,23.125716586495788,22.378845414491703,21.631362288720776 +Land-Based Wind - Class 10 - Technology 4/Moderate,64.02136160872826,68.55387348029669,63.626841726877124,58.525661229452,56.20112418227674,53.90340433928185,51.63147637533265,49.38430902703213,47.160861633300314,46.55006362496469,45.93976635678621,45.32995445628398,44.720612045741554,44.11172271689054,43.50326950408929,42.89523485588669,42.28760060486519,41.68034793562532,41.07345735078927,40.466908634897194,39.86068081597628,39.25475212469706,38.64909995087036,38.04370079711252,37.43853022944661,36.8335628246149,36.22877211383813,35.624130522738085,35.01960930711857 +Land-Based Wind - Class 10 - Technology 4/Conservative,64.53935407867839,71.05167241638863,67.90080985812506,64.4020716629585,63.81381494391873,63.23156771764593,62.65558117003317,62.086128429249584,61.5235069163643,61.016959150632346,60.51200073770481,60.008637349420106,59.50687512173694,59.00672067833926,58.508181155774565,58.0112642302434,57.51597814617512,57.02233174671567,56.53033450628,56.03999656536219,55.55132876770395,55.06434270011708,54.57905073509715,54.09546607649776,53.61360280849616,53.13347594815731,52.65510150187896,52.17849652606539,51.70367919240081 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 d01d9ef..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 843920e..767bb88 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Moderate,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Conservative,0.12849289106899825,0.13158664421861918,0.13289719328217142,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 +10 year CRF/Advanced,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 +10 year CRF/Moderate,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 +10 year CRF/Conservative,0.12735376406238905,0.12810919820253852,0.12894790384654953,0.12949963144515403,0.1297209552854976,0.12995088556384843,0.13018993378390603,0.13043865276528402,0.1306976408972293,0.1307975282712223,0.13089937236464677,0.1310032312042341,0.13110916513251955,0.13121723692446208,0.1313275119111783,0.13144005811129691,0.13155494637050372,0.13167225050985193,0.13179204748350742,0.13191441754665498,0.13203944443425455,0.1321672155515916,0.13229782217744518,0.13243135968090727,0.13256792775290685,0.1327076306536393,0.1328505774771726,0.13299688243464383,0.13314666515758555 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,18.404994914166124,19.001121850377526,19.249123583487584,19.294085367313354,19.338262326304786,19.383768101543073,19.430662990074385,19.479010956009173,19.528879910526676,19.547614094506272,19.566637378101046,19.585956464284394,19.60557826354421,19.625509901922435,19.64575872942918,19.666332328849776,19.687238524969928,19.708485394236728,19.730081274884565,19.752034777553895,19.774354796416254,19.79705052085617,19.234780102021617,18.653128252123814,17.327665561801112,17.32766181391284,17.32765799746043,17.327654110545065,17.327650151197112 -PTC/Moderate,18.404994914166124,19.001121850377526,19.249123583487584,19.294085367313354,19.338262326304786,19.383768101543073,19.430662990074385,19.479010956009173,19.528879910526676,19.547614094506272,19.566637378101046,19.585956464284394,19.60557826354421,19.625509901922435,19.64575872942918,19.666332328849776,19.687238524969928,19.708485394236728,19.730081274884565,19.752034777553895,19.774354796416254,19.79705052085617,19.234780102021617,18.653128252123814,17.327665561801112,17.32766181391284,17.32765799746043,17.327654110545065,17.327650151197112 -PTC/Conservative,18.404994914166124,19.001121850377526,19.249123583487584,19.294085367313354,19.338262326304786,19.383768101543073,19.430662990074385,19.479010956009173,19.528879910526676,19.547614094506272,19.566637378101046,19.585956464284394,19.60557826354421,19.625509901922435,19.64575872942918,19.666332328849776,19.687238524969928,19.708485394236728,19.730081274884565,19.752034777553895,19.774354796416254,19.79705052085617,19.234780102021617,18.653128252123814,17.327665561801112,17.32766181391284,17.32765799746043,17.327654110545065,17.327650151197112 -PVD/Advanced,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Moderate,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Conservative,0.817098533852938,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PFF/Advanced,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Moderate,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Conservative,1.0633973032403095,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 +PTC/Advanced,18.18179123120567,18.330033027195014,18.49359905840435,18.600609829936886,18.643404879782903,18.687783729737077,18.733835421545933,18.78165575599644,18.831347942241845,18.850485367788494,18.869981600421415,18.88984678220553,18.910091439345678,18.930726500462317,18.951763315915226,18.973213678245173,18.995089843811932,19.017404555705987,19.040171068026115,19.063403171620777,19.08711522138201,19.111322165223793,19.13603957484829,19.161283678439077,19.187071395416872,19.213420373415513,19.240349027640274,19.267876582790418,19.29602311774067 +PTC/Moderate,18.18179123120567,18.330033027195014,18.49359905840435,18.600609829936886,18.643404879782903,18.687783729737077,18.733835421545933,18.78165575599644,18.831347942241845,18.850485367788494,18.869981600421415,18.88984678220553,18.910091439345678,18.930726500462317,18.951763315915226,18.973213678245173,18.995089843811932,19.017404555705987,19.040171068026115,19.063403171620777,19.08711522138201,19.111322165223793,19.13603957484829,19.161283678439077,19.187071395416872,19.213420373415513,19.240349027640274,19.267876582790418,19.29602311774067 +PTC/Conservative,18.18179123120567,18.330033027195014,18.49359905840435,18.600609829936886,18.643404879782903,18.687783729737077,18.733835421545933,18.78165575599644,18.831347942241845,18.850485367788494,18.869981600421415,18.88984678220553,18.910091439345678,18.930726500462317,18.951763315915226,18.973213678245173,18.995089843811932,19.017404555705987,19.040171068026115,19.063403171620777,19.08711522138201,19.111322165223793,19.13603957484829,19.161283678439077,19.187071395416872,19.213420373415513,19.240349027640274,19.267876582790418,19.29602311774067 +PVD/Advanced,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PVD/Moderate,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PVD/Conservative,0.8208661102100666,0.8222405011013599,0.8206074233701499,0.8188284337154712,0.8181035755523601,0.8173523028366673,0.8165731452064288,0.8157645211300238,0.8149247271997729,0.8146014348828481,0.8142721536272319,0.8139367154850528,0.8135949461704516,0.813246664757798,0.8128916833625043,0.8125298068032627,0.8121608322443914,0.8117845488169813,0.8114007372173021,0.8110091692808032,0.8106096075302214,0.8102018046955577,0.8097855032041732,0.8093604346386432,0.8089263191600662,0.8084828648941413,0.8080297672772488,0.8075667083594282,0.8070933560609111 +PFF/Advanced,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 +PFF/Moderate,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 +PFF/Conservative,1.0620913859842833,1.0616149946357527,1.0621810520125552,1.0627976853779122,1.0630489357026967,1.0633093418392698,1.0635794134444725,1.063859698708769,1.064150788067302,1.0642628476449703,1.0643769831084708,1.0644932526718924,1.0646117167461968,1.0647324380438228,1.0648554816893232,1.0649809153364398,1.0651088092920733,1.0652392366476018,1.0653722734180804,1.065507998689902,1.065646494777432,1.0657878473893934,1.0659321458056097,1.066079483064925,1.0662299561650943,1.0663836662755832,1.0665407189642284,1.0667012244388407,1.0668652978049036 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 +3/nan,0.8044414843181766,0.8059682943798131,0.8041540648890717,0.8021771008327313,0.8013713867196322,0.8005361954043889,0.7996698795280253,0.7987706666839706,0.7978366473271289,0.7974770421039158,0.7971107528031993,0.7967375913540478,0.7963573625644221,0.7959698637809796,0.7955748845291895,0.7951722061324399,0.7947616013086329,0.7943428337427915,0.7939156576339199,0.7934798172142388,0.7930350462390866,0.7925810674449655,0.7921175919737231,0.7916443187602011,0.7911609338807204,0.7906671098593507,0.7901625049288215,0.7896467622425315,0.7891195090338567 +4/nan,0.7481567723883884,0.7500506818042094,0.7478003810442678,0.7453501567089457,0.7443521417050102,0.7433179671320205,0.7422456325503509,0.7411329872692921,0.7399777159790779,0.7395330470760605,0.7390801817023926,0.7386188912066423,0.7381489383560866,0.7376700769304845,0.737182051292564,0.7366845959336725,0.7361774349928308,0.7356602817474676,0.7351328380737765,0.7345947938744949,0.7340458264721323,0.7334855999646775,0.7329137645414717,0.7323299557561204,0.7317337937534015,0.7311248824466113,0.730502808641702,0.729867141104108,0.7292174295638472 +5/nan,0.6958101577084012,0.6980126007411467,0.6953958629396362,0.6925488841919605,0.6913899348576057,0.6901894048428061,0.6889450173679609,0.6876543264902137,0.6863147011108648,0.685799212820897,0.6852743023027618,0.6847397089927179,0.6841951626360966,0.683640382832833,0.6830750785572013,0.6824989476500494,0.6819116762816064,0.681312938382979,0.6807023950440803,0.6800796938755813,0.6794444683327522,0.6787963369979189,0.678134902819039,0.6774597523009767,0.6767704546461726,0.6760665608408315,0.6753476026826728,0.6746130917457863,0.6738625182778107 +6/nan,0.6471261016920312,0.649584891545505,0.6466637600776173,0.643488101100406,0.6421960994529462,0.6408582001525338,0.6394719162243664,0.6380345779547548,0.6365433158181933,0.6359696326828106,0.6353855522344832,0.6347907894766497,0.6341850489105626,0.6335680240475111,0.6329393968936331,0.6322988374055316,0.6316460029146624,0.630980537518528,0.6303020714362995,0.6296102203263417,0.6289045845634303,0.6281847484722007,0.6274502795142497,0.626700727425303,0.6259356232990135,0.6251544786133386,0.6243567841953898,0.623542009120113,0.6227095995378351 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 +3/nan,0.8044414843181766,0.8059682943798131,0.8041540648890717,0.8021771008327313,0.8013713867196322,0.8005361954043889,0.7996698795280253,0.7987706666839706,0.7978366473271289,0.7974770421039158,0.7971107528031993,0.7967375913540478,0.7963573625644221,0.7959698637809796,0.7955748845291895,0.7951722061324399,0.7947616013086329,0.7943428337427915,0.7939156576339199,0.7934798172142388,0.7930350462390866,0.7925810674449655,0.7921175919737231,0.7916443187602011,0.7911609338807204,0.7906671098593507,0.7901625049288215,0.7896467622425315,0.7891195090338567 +4/nan,0.7481567723883884,0.7500506818042094,0.7478003810442678,0.7453501567089457,0.7443521417050102,0.7433179671320205,0.7422456325503509,0.7411329872692921,0.7399777159790779,0.7395330470760605,0.7390801817023926,0.7386188912066423,0.7381489383560866,0.7376700769304845,0.737182051292564,0.7366845959336725,0.7361774349928308,0.7356602817474676,0.7351328380737765,0.7345947938744949,0.7340458264721323,0.7334855999646775,0.7329137645414717,0.7323299557561204,0.7317337937534015,0.7311248824466113,0.730502808641702,0.729867141104108,0.7292174295638472 +5/nan,0.6958101577084012,0.6980126007411467,0.6953958629396362,0.6925488841919605,0.6913899348576057,0.6901894048428061,0.6889450173679609,0.6876543264902137,0.6863147011108648,0.685799212820897,0.6852743023027618,0.6847397089927179,0.6841951626360966,0.683640382832833,0.6830750785572013,0.6824989476500494,0.6819116762816064,0.681312938382979,0.6807023950440803,0.6800796938755813,0.6794444683327522,0.6787963369979189,0.678134902819039,0.6774597523009767,0.6767704546461726,0.6760665608408315,0.6753476026826728,0.6746130917457863,0.6738625182778107 +6/nan,0.6471261016920312,0.649584891545505,0.6466637600776173,0.643488101100406,0.6421960994529462,0.6408582001525338,0.6394719162243664,0.6380345779547548,0.6365433158181933,0.6359696326828106,0.6353855522344832,0.6347907894766497,0.6341850489105626,0.6335680240475111,0.6329393968936331,0.6322988374055316,0.6316460029146624,0.630980537518528,0.6303020714362995,0.6296102203263417,0.6289045845634303,0.6281847484722007,0.6274502795142497,0.626700727425303,0.6259356232990135,0.6251544786133386,0.6243567841953898,0.623542009120113,0.6227095995378351 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,0.9284160238761937,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 +1/nan,0.9300325592016259,0.9306205802814714,0.9299217820249687,0.929159104560833,0.9288479150122555,0.9285251202870787,0.9281900588633314,0.9278420179674896,0.9274802285130835,0.9273408612804871,0.9271988605137609,0.9270541508545702,0.9269066540417314,0.9267562887700771,0.926602970541005,0.9264466115041425,0.9262871202894817,0.9261244018293425,0.9259583571694103,0.9257888832680354,0.925615872783042,0.9254392138449721,0.9252587898158745,0.9250744790324861,0.9248861545326525,0.9246936837636622,0.9244969282711111,0.9242957433667501,0.924089977773646 +2/nan,0.8649605611751258,0.8660546644434227,0.8647545206844933,0.8633366415882889,0.8627584492226142,0.862158899004134,0.8615367853727146,0.8608908103059831,0.8602195742826816,0.8599610730004356,0.8596977269380166,0.8594293986166882,0.8591559453068381,0.8588772187748867,0.8585930650154147,0.8583033239675077,0.8580078292141807,0.8577064076637574,0.8573988792118733,0.8570850563826761,0.8567647439479126,0.856437738522,0.8561038281315367,0.8557627917572255,0.8554143988461976,0.8550584087924118,0.8546945703827199,0.8543226212058932,0.8539422870216975 diff --git a/tests/data/Land-Based_Wind/Market/df_cff.csv b/tests/data/Land-Based_Wind/Market/df_cff.csv index 769b5ab..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 fe72ffe..16558ec 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07710333975596288,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Moderate,0.07710333975596288,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Conservative,0.07710333975596288,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Real - Advanced,0.04838827086322617,0.053297688324540404,0.05536037922594428,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Moderate,0.04838827086322617,0.053297688324540404,0.05536037922594428,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Conservative,0.04838827086322617,0.053297688324540404,0.05536037922594428,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 +WACC Nominal - Advanced,0.07523117347465433,0.07455177887592414,0.07535926067075359,0.07624194294759659,0.07660251354152607,0.07697678625089098,0.07736555724870343,0.0777696856093866,0.07819009964576681,0.0783521375507858,0.07851728748447781,0.07868563996848241,0.07885728906956113,0.07903233257486346,0.07921087217769379,0.07939301367451597,0.07957886717401597,0.07976854731905722,0.0799621735225003,0.08015987021792623,0.08036176712625706,0.08056799953964151,0.08077870862377749,0.08099404174016009,0.08121415278975887,0.08143920257985104,0.08166935921581275,0.08190479851989459,0.08214570447916707 +WACC Nominal - Moderate,0.07523117347465433,0.07455177887592414,0.07535926067075359,0.07624194294759659,0.07660251354152607,0.07697678625089098,0.07736555724870343,0.0777696856093866,0.07819009964576681,0.0783521375507858,0.07851728748447781,0.07868563996848241,0.07885728906956113,0.07903233257486346,0.07921087217769379,0.07939301367451597,0.07957886717401597,0.07976854731905722,0.0799621735225003,0.08015987021792623,0.08036176712625706,0.08056799953964151,0.08077870862377749,0.08099404174016009,0.08121415278975887,0.08143920257985104,0.08166935921581275,0.08190479851989459,0.08214570447916707 +WACC Nominal - Conservative,0.07523117347465433,0.07455177887592414,0.07535926067075359,0.07624194294759659,0.07660251354152607,0.07697678625089098,0.07736555724870343,0.0777696856093866,0.07819009964576681,0.0783521375507858,0.07851728748447781,0.07868563996848241,0.07885728906956113,0.07903233257486346,0.07921087217769379,0.07939301367451597,0.07957886717401597,0.07976854731905722,0.0799621735225003,0.08015987021792623,0.08036176712625706,0.08056799953964151,0.08077870862377749,0.08099404174016009,0.08121415278975887,0.08143920257985104,0.08166935921581275,0.08190479851989459,0.08214570447916707 +WACC Real - Advanced,0.04656601565522145,0.04777537242079233,0.04911392725719921,0.04999213946107006,0.05034391565026941,0.05070905975696682,0.05108834853532063,0.05148262010671867,0.05189278014221155,0.052050865903205734,0.05221198778973446,0.05237623411559267,0.05254369665323044,0.052714470804744895,0.05288865578311608,0.05306635480440591,0.05324767529172281,0.05343272909176333,0.05362163270487841,0.05381450752968431,0.05401148012317769,0.05421268247769917,0.05441825231588049,0.054628333405034146,0.05484307589244786,0.055062636663269604,0.05528717972274433,0.055516876604775334,0.055751906808943597 +WACC Real - Moderate,0.04656601565522145,0.04777537242079233,0.04911392725719921,0.04999213946107006,0.05034391565026941,0.05070905975696682,0.05108834853532063,0.05148262010671867,0.05189278014221155,0.052050865903205734,0.05221198778973446,0.05237623411559267,0.05254369665323044,0.052714470804744895,0.05288865578311608,0.05306635480440591,0.05324767529172281,0.05343272909176333,0.05362163270487841,0.05381450752968431,0.05401148012317769,0.05421268247769917,0.05441825231588049,0.054628333405034146,0.05484307589244786,0.055062636663269604,0.05528717972274433,0.055516876604775334,0.055751906808943597 +WACC Real - Conservative,0.04656601565522145,0.04777537242079233,0.04911392725719921,0.04999213946107006,0.05034391565026941,0.05070905975696682,0.05108834853532063,0.05148262010671867,0.05189278014221155,0.052050865903205734,0.05221198778973446,0.05237623411559267,0.05254369665323044,0.052714470804744895,0.05288865578311608,0.05306635480440591,0.05324767529172281,0.05343272909176333,0.05362163270487841,0.05381450752968431,0.05401148012317769,0.05421268247769917,0.05441825231588049,0.054628333405034146,0.05484307589244786,0.055062636663269604,0.05528717972274433,0.055516876604775334,0.055751906808943597 diff --git a/tests/data/Land-Based_Wind/Market/df_wacc.csv b/tests/data/Land-Based_Wind/Market/df_wacc.csv index 3b2ff7e..3f327d9 100644 --- a/tests/data/Land-Based_Wind/Market/df_wacc.csv +++ b/tests/data/Land-Based_Wind/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.476834941980864,0.412028401146281,0.379816359568281,0.372170567938043,0.364289228529184,0.356161286089767,0.347774982546173,0.339117800249466,0.330176399633897,0.326814253286979,0.323398452264212,0.31992770186593,0.316400665399515,0.312815962462957,0.309172167143459,0.305467806126405,0.301701356708899,0.29787124471308,0.293975842292429,0.29001346562421,0.285982372483807,0.281880759689662,0.382736699334524,0.485557809932215,0.715332757014711,0.715333399574294,0.715334053888871,0.715334720283988,0.715335399097325 -Debt Fraction - Moderate,0.476834941980864,0.412028401146281,0.379816359568281,0.372170567938043,0.364289228529184,0.356161286089767,0.347774982546173,0.339117800249466,0.330176399633897,0.326814253286979,0.323398452264212,0.31992770186593,0.316400665399515,0.312815962462957,0.309172167143459,0.305467806126405,0.301701356708899,0.29787124471308,0.293975842292429,0.29001346562421,0.285982372483807,0.281880759689662,0.382736699334524,0.485557809932215,0.715332757014711,0.715333399574294,0.715334053888871,0.715334720283988,0.715335399097325 -Debt Fraction - Conservative,0.476834941980864,0.412028401146281,0.379816359568281,0.372170567938043,0.364289228529184,0.356161286089767,0.347774982546173,0.339117800249466,0.330176399633897,0.326814253286979,0.323398452264212,0.31992770186593,0.316400665399515,0.312815962462957,0.309172167143459,0.305467806126405,0.301701356708899,0.29787124471308,0.293975842292429,0.29001346562421,0.285982372483807,0.281880759689662,0.382736699334524,0.485557809932215,0.715332757014711,0.715333399574294,0.715334053888871,0.715334720283988,0.715335399097325 +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,0.388469317832229,0.406339658163919,0.385100198044253,0.361882714829907,0.352398507508915,0.342553888923905,0.332327917073401,0.321697995439355,0.310639706303151,0.306377569814672,0.302033576609032,0.297605345665674,0.293090402715526,0.288486175630926,0.283789989539329,0.278999061641434,0.274110495712137,0.26912127626237,0.264028262336254,0.258828180916244,0.25351761991012,0.248093020683847,0.242550670109488,0.236886692089008,0.231097038514418,0.225177479618837,0.219123593671083,0.212930755960477,0.206594127014386 +Debt Fraction - Moderate,0.388469317832229,0.406339658163919,0.385100198044253,0.361882714829907,0.352398507508915,0.342553888923905,0.332327917073401,0.321697995439355,0.310639706303151,0.306377569814672,0.302033576609032,0.297605345665674,0.293090402715526,0.288486175630926,0.283789989539329,0.278999061641434,0.274110495712137,0.26912127626237,0.264028262336254,0.258828180916244,0.25351761991012,0.248093020683847,0.242550670109488,0.236886692089008,0.231097038514418,0.225177479618837,0.219123593671083,0.212930755960477,0.206594127014386 +Debt Fraction - Conservative,0.388469317832229,0.406339658163919,0.385100198044253,0.361882714829907,0.352398507508915,0.342553888923905,0.332327917073401,0.321697995439355,0.310639706303151,0.306377569814672,0.302033576609032,0.297605345665674,0.293090402715526,0.288486175630926,0.283789989539329,0.278999061641434,0.274110495712137,0.26912127626237,0.264028262336254,0.258828180916244,0.25351761991012,0.248093020683847,0.242550670109488,0.236886692089008,0.231097038514418,0.225177479618837,0.219123593671083,0.212930755960477,0.206594127014386 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,0.07710333975596288,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Moderate,0.07710333975596288,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Conservative,0.07710333975596288,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Real - Advanced,0.04838827086322617,0.053297688324540404,0.05536037922594428,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Moderate,0.04838827086322617,0.053297688324540404,0.05536037922594428,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Conservative,0.04838827086322617,0.053297688324540404,0.05536037922594428,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 +WACC Nominal - Advanced,0.07523117347465433,0.07455177887592414,0.07535926067075359,0.07624194294759659,0.07660251354152607,0.07697678625089098,0.07736555724870343,0.0777696856093866,0.07819009964576681,0.0783521375507858,0.07851728748447781,0.07868563996848241,0.07885728906956113,0.07903233257486346,0.07921087217769379,0.07939301367451597,0.07957886717401597,0.07976854731905722,0.0799621735225003,0.08015987021792623,0.08036176712625706,0.08056799953964151,0.08077870862377749,0.08099404174016009,0.08121415278975887,0.08143920257985104,0.08166935921581275,0.08190479851989459,0.08214570447916707 +WACC Nominal - Moderate,0.07523117347465433,0.07455177887592414,0.07535926067075359,0.07624194294759659,0.07660251354152607,0.07697678625089098,0.07736555724870343,0.0777696856093866,0.07819009964576681,0.0783521375507858,0.07851728748447781,0.07868563996848241,0.07885728906956113,0.07903233257486346,0.07921087217769379,0.07939301367451597,0.07957886717401597,0.07976854731905722,0.0799621735225003,0.08015987021792623,0.08036176712625706,0.08056799953964151,0.08077870862377749,0.08099404174016009,0.08121415278975887,0.08143920257985104,0.08166935921581275,0.08190479851989459,0.08214570447916707 +WACC Nominal - Conservative,0.07523117347465433,0.07455177887592414,0.07535926067075359,0.07624194294759659,0.07660251354152607,0.07697678625089098,0.07736555724870343,0.0777696856093866,0.07819009964576681,0.0783521375507858,0.07851728748447781,0.07868563996848241,0.07885728906956113,0.07903233257486346,0.07921087217769379,0.07939301367451597,0.07957886717401597,0.07976854731905722,0.0799621735225003,0.08015987021792623,0.08036176712625706,0.08056799953964151,0.08077870862377749,0.08099404174016009,0.08121415278975887,0.08143920257985104,0.08166935921581275,0.08190479851989459,0.08214570447916707 +WACC Real - Advanced,0.04656601565522145,0.04777537242079233,0.04911392725719921,0.04999213946107006,0.05034391565026941,0.05070905975696682,0.05108834853532063,0.05148262010671867,0.05189278014221155,0.052050865903205734,0.05221198778973446,0.05237623411559267,0.05254369665323044,0.052714470804744895,0.05288865578311608,0.05306635480440591,0.05324767529172281,0.05343272909176333,0.05362163270487841,0.05381450752968431,0.05401148012317769,0.05421268247769917,0.05441825231588049,0.054628333405034146,0.05484307589244786,0.055062636663269604,0.05528717972274433,0.055516876604775334,0.055751906808943597 +WACC Real - Moderate,0.04656601565522145,0.04777537242079233,0.04911392725719921,0.04999213946107006,0.05034391565026941,0.05070905975696682,0.05108834853532063,0.05148262010671867,0.05189278014221155,0.052050865903205734,0.05221198778973446,0.05237623411559267,0.05254369665323044,0.052714470804744895,0.05288865578311608,0.05306635480440591,0.05324767529172281,0.05343272909176333,0.05362163270487841,0.05381450752968431,0.05401148012317769,0.05421268247769917,0.05441825231588049,0.054628333405034146,0.05484307589244786,0.055062636663269604,0.05528717972274433,0.055516876604775334,0.055751906808943597 +WACC Real - Conservative,0.04656601565522145,0.04777537242079233,0.04911392725719921,0.04999213946107006,0.05034391565026941,0.05070905975696682,0.05108834853532063,0.05148262010671867,0.05189278014221155,0.052050865903205734,0.05221198778973446,0.05237623411559267,0.05254369665323044,0.052714470804744895,0.05288865578311608,0.05306635480440591,0.05324767529172281,0.05343272909176333,0.05362163270487841,0.05381450752968431,0.05401148012317769,0.05421268247769917,0.05441825231588049,0.054628333405034146,0.05484307589244786,0.055062636663269604,0.05528717972274433,0.055516876604775334,0.055751906808943597 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 3cd7a44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 302f62e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,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,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,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,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +Land-Based Wind - Class 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 1328294..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 +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 f30eb94..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 d01d9ef..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 eca4258..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 +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_capex.csv b/tests/data/Land-Based_Wind/R&D/30/df_capex.csv index 3cd7a44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 302f62e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,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,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,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,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +Land-Based Wind - Class 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 1328294..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 +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 93e72bd..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 d01d9ef..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 eca4258..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 +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_capex.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_capex.csv index 3cd7a44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 302f62e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,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,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,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,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,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,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +Land-Based Wind - Class 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 1328294..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 +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 93e72bd..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 d01d9ef..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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 +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 eca4258..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 -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 -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 -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 -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 +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,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -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 +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/df_cff.csv b/tests/data/Land-Based_Wind/R&D/df_cff.csv index 769b5ab..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 c2f924a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 df77fab..3c1b9e4 100644 --- a/tests/data/Land-Based_Wind/R&D/df_wacc.csv +++ b/tests/data/Land-Based_Wind/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282 -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 -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 +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,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -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 -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 -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 -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 -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 +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/Natural_Gas_FE/Market/20/df_capex.csv b/tests/data/Natural_Gas_FE/Market/20/df_capex.csv index f098bf6..8faea65 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_capex.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_capex.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Moderate,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Conservative,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1359.2810670215313,1345.9832663823038,1332.7972119669355,1319.499411327708,1306.2016106884807,1293.0155562731122,1279.717755633885,1266.5317012185167,1253.233900579289,1239.9360999400615,1226.7500455246932,1213.452244885466,1200.1544442462384,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1359.2810670215313,1348.553429531062,1337.7140458167337,1326.9864083262646,1316.1470246119363,1305.4193871214673,1294.691749630998,1283.85236591667,1273.1247284262006,1262.2853447118723,1251.5577072214032,1240.8300697309342,1229.9906860166059,1219.2630485261366,1210.0998581696945,1201.048414037111,1191.8852236806683,1182.8337795480852,1173.6705891916426,1164.6191450590593,1155.455954702617,1146.4045105700336,1137.2413202135913,1128.0781298571487,1119.0266857245654,1109.863495368123,1100.8120512355397,1091.6488608790971,1082.5974167465138 -NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1359.2810670215313,1351.0118464559612,1342.742625890391,1334.361659100962,1326.0924385353921,1317.823217969822,1309.5539974042524,1301.2847768386823,1293.0155562731122,1284.7463357075424,1276.3653689181133,1268.0961483525432,1259.8269277869733,1251.5577072214032,1243.2884866558331,1235.0192660902633,1226.6382993008342,1218.369078735264,1210.0998581696945,1201.8306376041244,1193.5614170385543,1185.2921964729844,1177.0229759074143,1168.6420091179853,1160.3727885524154,1152.1035679868453,1143.8343474212754,1135.5651268557053,1127.2959062901352 -NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2772.9825450624217,2696.995112838265,2620.8959343902493,2544.7967559422336,2468.809323718077,2392.7101452700613,2316.7227130459046,2240.623534597889,2164.5243561498733,2088.5369239257166,2012.4377454777011,1936.4503132535444,1860.3511348055285,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2772.9825450624217,2722.249759430411,2671.4052275745416,2620.672441942531,2569.939656310521,2519.0951244546513,2468.362338822641,2417.5178069667713,2366.7850213347606,2316.0522357027503,2265.2077038468806,2214.4749182148703,2163.630386359001,2112.8976007269903,2089.989624835884,2067.1933951686374,2044.2854192775314,2021.4891896102843,1998.5812137191783,1975.7849840519311,1952.8770081608252,1930.0807784935782,1907.1728026024723,1884.376572935225,1861.5803432679784,1838.6723673768724,1815.8761377096253,1792.9681618185193,1770.1719321512721 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2772.9825450624217,2747.5044060225573,2722.026266982693,2696.4363817189696,2670.9582426791053,2645.4801036392414,2620.0019645993766,2594.5238255595127,2568.9339402957894,2543.455801255925,2517.9776622160607,2492.4995231761964,2467.021384136332,2441.431498872609,2415.9533598327444,2390.47522079288,2364.997081753016,2339.5189427131513,2313.929057449428,2288.450918409564,2262.9727793696998,2237.4946403298354,2212.016501289971,2186.4266160262478,2160.9484769863834,2135.470337946519,2109.992198906655,2084.514059866791,2058.9241746030675 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2679.339209468534,2611.6209978099478,2543.902786151361,2476.1845744927746,2408.466362834188,2340.8598973994604,2273.1416857408735,2205.4234740822867,2137.7052624237003,2070.098796988973,2002.3805853303863,1934.6623736717995,1866.944162013213,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2679.339209468534,2633.1880190147454,2587.0368285609557,2540.885638107167,2494.7344476533776,2448.583257199588,2402.432066745799,2356.2808762920095,2310.1296858382207,2263.9784953844314,2217.827304930642,2171.676114476853,2125.5249240230632,2079.373733569274,2056.800996349745,2034.3400053540756,2011.8790143584058,1989.3062771388768,1966.845286143207,1944.3842951475372,1921.8115579280084,1899.3505669323386,1876.8895759366685,1854.31683871714,1831.85584772147,1809.3948567258,1786.8221195062713,1764.3611285106015,1741.9001375149314 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2679.339209468534,2654.6432939956835,2630.0591247466914,2605.4749554976997,2580.890786248708,2556.194870775857,2531.6107015268653,2507.0265322778732,2482.4423630288816,2457.746447556031,2433.162278307039,2408.578109058047,2383.993939809055,2359.4097705600634,2334.7138550872123,2310.1296858382207,2285.5455165892286,2260.961347340237,2236.265431867386,2211.681262618394,2187.097093369402,2162.5129241204104,2137.8170086475593,2113.2328393985676,2088.6486701495755,2064.064500900584,2039.480331651592,2014.7844161787411,1990.2002469297493 +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,1772.6042940948998,1760.012084046951,1747.419873999002,1734.827663951053,1722.2354539031041,1709.6432438551553,1697.0510338072063,1684.4588237592573,1671.8666137113084,1659.2744036633594,1646.6821936154106,1634.0899835674618,1621.4977735195125,1608.9055634715637,1595.087563064965,1581.269562658366,1567.3401267646173,1553.5221263580183,1539.5926904642695,1525.7746900576708,1511.9566896510719,1498.027253757323,1484.2092533507243,1470.3912529441254,1456.4618170503766,1442.6438166437777,1428.714380750029,1414.8963803434303,1401.0783799368314 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1772.6042940948998,1760.680696969851,1748.868535331952,1737.0563736940528,1725.2442120561539,1713.432050418255,1701.619888780356,1689.807727142457,1677.9955655045578,1666.1834038666589,1654.37124222876,1642.559080590861,1630.746918952962,1618.8233218279129,1606.453982754264,1593.973208193465,1581.4924336326662,1569.0116590718671,1556.530884511068,1544.1615454374194,1531.6807708766203,1519.1999963158214,1506.7192217550223,1494.2384471942237,1481.7576726334246,1469.3883335597754,1456.9075589989768,1444.4267844381777,1431.9460098773789 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1772.6042940948998,1761.4607453799008,1750.4286321520517,1739.3965189242028,1728.3644056963537,1717.2208569813547,1706.1887437535054,1695.1566305256565,1684.1245172978074,1672.9809685828084,1661.9488553549593,1650.9167421271102,1639.884628899261,1628.741080184262,1617.7089669564132,1606.6768537285639,1595.644740500715,1584.501191785716,1573.4690785578669,1562.4369653300175,1551.4048521021687,1540.2613033871696,1529.2291901593205,1518.1970769314717,1507.1649637036223,1496.1328504757732,1484.9893017607742,1473.9571885329253,1462.925075305076 +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,3429.76142350241,3360.7828569565654,3291.8042904107215,3222.714288377727,3153.735721831883,3084.645719798889,3015.6671532530445,2946.5771512200504,2877.5985846742064,2808.5085826412123,2739.530016095368,2670.440014062374,2601.46144751653,2532.3714454835354,2503.1753478502383,2473.8678147297906,2444.560281609343,2415.2527484888956,2385.945215368448,2356.6376822480006,2327.330149127553,2298.022616007105,2268.715082886658,2239.40754976621,2210.100016645763,2180.9039190124654,2151.5963858920177,2122.2888527715704,2092.9813196511227 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3429.76142350241,3379.3925833106136,3328.912307631668,3278.543467439872,3228.0631917609267,3177.582916081981,3127.2140758901855,3076.7338002112397,3026.364960019444,2975.884684340498,2925.404408661552,2875.0355684697565,2824.5552927908107,2774.186452599015,2743.541693632768,2713.00837015367,2682.4750466745727,2651.830287708325,2621.2969642292283,2590.763640750131,2560.1188817838834,2529.585558304786,2499.052234825688,2468.407475859441,2437.8741523803433,2407.3408289012464,2376.807505422149,2346.1627464559015,2315.629422976804 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3429.76142350241,3398.0023096646623,3366.1317603397647,3334.2612110148675,3302.50209717712,3270.631547852223,3238.7609985273257,3206.8904492024285,3175.1313353646815,3143.260786039784,3111.390236714886,3079.519687389989,3047.760573552242,3015.890024227345,2984.0194749024477,2952.14892557755,2920.3898117398026,2888.5192624149054,2856.648713090008,2824.8895992522607,2793.0190499273635,2761.1485006024664,2729.2779512775687,2697.5188374398213,2665.648288114924,2633.777738790027,2601.9071894651297,2570.1480756273827,2538.277526302485 +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,3476.8986345668554,3406.0256647394617,3335.1526949120675,3264.279725084674,3193.406755257279,3122.5337854298855,3051.6608156024918,2980.7878457750976,2909.914875947704,2838.9304706331595,2768.057500805766,2697.1845309783716,2626.311561150978,2555.4385913235833,2525.908187228836,2496.2663476469384,2466.735943552191,2437.2055394574436,2407.5636998755463,2378.0332957807987,2348.3914561989013,2318.8610521041537,2289.2192125222564,2259.688808427509,2230.158404332761,2200.516564750864,2170.986160656116,2141.3443210742184,2111.8139169794713 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3476.8986345668554,3425.30400401641,3373.7093734659643,3322.1147429155185,3270.520112365073,3218.9254818146273,3167.330851264182,3115.847656200886,3064.2530256504406,3012.658395099995,2961.063764549549,2909.4691339991036,2857.874503448658,2806.2798728982125,2775.300807470515,2744.433177529968,2713.4541121022703,2682.586482161723,2651.6074167340253,2620.628351306328,2589.7607213657807,2558.781655938083,2527.914025997536,2496.9349605698385,2465.9558951421413,2435.0882652015935,2404.1091997738963,2373.241569833349,2342.2625044056517 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3476.8986345668554,3444.582343293358,3412.266052019861,3380.061196233514,3347.7449049600164,3315.428613686519,3283.112322413022,3250.9074666266747,3218.5911753531777,3186.2748840796803,3153.9585928061833,3121.642301532686,3089.4374457463387,3057.121154472841,3024.804863199344,2992.488571925847,2960.1722806523494,2927.967424866002,2895.6511335925047,2863.3348423190077,2831.0185510455103,2798.702259772013,2766.4974039856656,2734.181112712168,2701.8648214386712,2669.548530165174,2637.2322388916764,2605.027383105329,2572.711091831832 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 0b4c1ae..ffabb04 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_fom.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_fom.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.8,36.5,36.1,35.8,35.5,35.2,34.9,34.6,34.3,34.0,33.7,33.4,33.1,32.8,32.5,32.2,31.9,31.5,31.2 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,39.7,39.5,39.2,38.9,38.6,38.3,38,37.8,37.5,37.2,36.9,36.6,36.3,36.1,35.8,35.5,35.2,35.0,34.7,34.4,34.2,33.9,33.6,33.3,33.1,32.8,32.5,32.2 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,39.8,39.5,39.3,39,38.8,38.6,38.3,38.1,37.8,37.6,37.4,37.1,36.9,36.6,36.4,36.1,35.9,35.7,35.4,35.2,34.9,34.7,34.4,34.2,34.0,33.7,33.5,33.2 +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,78.2,76.5,74.8,73.2,71.5,69.8,68.1,66.4,64.8,63.1,61.4,59.7,58.0,56.4,55.7,55.1,54.4,53.8,53.2,52.5,51.9,51.2,50.6,49.9,49.3,48.7,48.0,47.4,46.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78.2,77,75.8,74.6,73.4,72.3,71.1,69.9,68.7,67.5,66.3,65.1,63.9,62.7,62.1,61.4,60.7,60.1,59.4,58.7,58.1,57.4,56.7,56.0,55.4,54.7,54.0,53.4,52.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78.2,77.5,76.8,76.1,75.4,74.7,74,73.3,72.6,71.9,71.2,70.5,69.8,69.1,68.4,67.7,67.0,66.3,65.6,64.9,64.2,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7 +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,79.3,77.5,75.8,74.1,72.4,70.7,68.9,67.2,65.5,63.8,62.0,60.3,58.6,56.9,56.2,55.6,54.9,54.3,53.6,53.0,52.3,51.7,51.0,50.4,49.8,49.1,48.5,47.8,47.2 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79.3,78,76.8,75.6,74.4,73.2,72,70.8,69.5,68.3,67.1,65.9,64.7,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7,58.0,57.4,56.7,56.0,55.3,54.7,54.0,53.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79.3,78.5,77.8,77.1,76.4,75.7,75,74.3,73.6,72.9,72.2,71.5,70.8,70.1,69.3,68.6,67.9,67.2,66.5,65.8,65.1,64.4,63.7,63.0,62.3,61.6,60.9,60.1,59.4 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 cd83fcd..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_hr.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_hr.csv @@ -8,24 +8,24 @@ NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6. 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,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG 1-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 1-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,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 1-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 1-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,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 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 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 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 +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 10a26a9..dbf4193 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_occ.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_occ.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,1490.7,1479.4,1468.1,1456.8,1445.5,1434.2,1422.9,1411.6,1400.3,1389.0,1377.7,1366.4,1355.1,1343.8,1331.4,1319.0,1306.5,1294.1,1281.6,1269.2,1256.8,1244.3,1231.9,1219.5,1207.0,1194.6,1182.1,1169.7,1157.3 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1490.7,1480,1469.4,1458.8,1448.2,1437.6,1427,1416.4,1405.8,1395.2,1384.6,1374.0,1363.4,1352.7,1341.6,1330.4,1319.2,1308.0,1296.8,1285.7,1274.5,1263.3,1252.1,1240.9,1229.7,1218.6,1207.4,1196.2,1185.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1490.7,1480.7,1470.8,1460.9,1451,1441,1431.1,1421.2,1411.3,1401.3,1391.4,1381.5,1371.6,1361.6,1351.7,1341.8,1331.9,1321.9,1312.0,1302.1,1292.2,1282.2,1272.3,1262.4,1252.5,1242.6,1232.6,1222.7,1212.8 +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,2977.8,2915.9,2854,2792,2730.1,2668.1,2606.2,2544.2,2482.3,2420.3,2358.4,2296.4,2234.5,2172.5,2146.3,2120.0,2093.7,2067.4,2041.1,2014.8,1988.5,1962.2,1935.9,1909.6,1883.3,1857.1,1830.8,1804.5,1778.2 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2977.8,2932.6,2887.3,2842.1,2796.8,2751.5,2706.3,2661,2615.8,2570.5,2525.2,2480.0,2434.7,2389.5,2362.0,2334.6,2307.2,2279.7,2252.3,2224.9,2197.4,2170.0,2142.6,2115.1,2087.7,2060.3,2032.9,2005.4,1978.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2977.8,2949.3,2920.7,2892.1,2863.6,2835,2806.4,2777.8,2749.3,2720.7,2692.1,2663.5,2635.0,2606.4,2577.8,2549.2,2520.7,2492.1,2463.5,2435.0,2406.4,2377.8,2349.2,2320.7,2292.1,2263.5,2234.9,2206.4,2177.8 +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,3020.1,2956.5,2892.9,2829.3,2765.7,2702.1,2638.5,2574.9,2511.3,2447.6,2384.0,2320.4,2256.8,2193.2,2166.7,2140.1,2113.6,2087.1,2060.5,2034.0,2007.4,1980.9,1954.3,1927.8,1901.3,1874.7,1848.2,1821.6,1795.1 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3020.1,2973.8,2927.5,2881.2,2834.9,2788.6,2742.3,2696.1,2649.8,2603.5,2557.2,2510.9,2464.6,2418.3,2390.5,2362.8,2335.0,2307.3,2279.5,2251.7,2224.0,2196.2,2168.5,2140.7,2112.9,2085.2,2057.4,2029.7,2001.9 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3020.1,2991.1,2962.1,2933.2,2904.2,2875.2,2846.2,2817.3,2788.3,2759.3,2730.3,2701.3,2672.4,2643.4,2614.4,2585.4,2556.4,2527.5,2498.5,2469.5,2440.5,2411.5,2382.6,2353.6,2324.6,2295.6,2266.6,2237.7,2208.7 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 bc2ce11..eed519d 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_vom.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_vom.csv @@ -1,31 +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 -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 -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 -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 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,2.53,2.52,2.5,2.49,2.47,2.46,2.44,2.42,2.41,2.39,2.38,2.36,2.35,2.33,2.31,2.3,2.28,2.27,2.25,2.24,2.22,2.2,2.19,2.17,2.16,2.14,2.13,2.11,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.51,2.49,2.48,2.46,2.45,2.43,2.42,2.41,2.39,2.38,2.36,2.35,2.34,2.32,2.31,2.29,2.28,2.27,2.25,2.24,2.22,2.21,2.19,2.18,2.17,2.15,2.14 +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,5.3,5.2,5.1,5,4.9,4.8,4.71,4.61,4.51,4.41,4.31,4.21,4.11,4.01,3.97,3.94,3.91,3.87,3.84,3.81,3.77,3.74,3.71,3.67,3.64,3.61,3.57,3.54,3.51 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.9,4.83,4.76,4.69,4.62,4.56,4.49,4.42,4.39,4.35,4.32,4.28,4.25,4.21,4.18,4.14,4.11,4.07,4.04,4.0,3.97,3.93,3.9 +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,5.39,5.29,5.18,5.08,4.98,4.88,4.77,4.67,4.57,4.47,4.36,4.26,4.16,4.06,4.02,3.99,3.95,3.92,3.89,3.85,3.82,3.79,3.75,3.72,3.69,3.65,3.62,3.58,3.55 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.45,4.41,4.38,4.34,4.31,4.27,4.24,4.2,4.17,4.13,4.1,4.06,4.03,3.99,3.96 +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 f098bf6..8faea65 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_capex.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_capex.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Moderate,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Conservative,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1359.2810670215313,1345.9832663823038,1332.7972119669355,1319.499411327708,1306.2016106884807,1293.0155562731122,1279.717755633885,1266.5317012185167,1253.233900579289,1239.9360999400615,1226.7500455246932,1213.452244885466,1200.1544442462384,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1359.2810670215313,1348.553429531062,1337.7140458167337,1326.9864083262646,1316.1470246119363,1305.4193871214673,1294.691749630998,1283.85236591667,1273.1247284262006,1262.2853447118723,1251.5577072214032,1240.8300697309342,1229.9906860166059,1219.2630485261366,1210.0998581696945,1201.048414037111,1191.8852236806683,1182.8337795480852,1173.6705891916426,1164.6191450590593,1155.455954702617,1146.4045105700336,1137.2413202135913,1128.0781298571487,1119.0266857245654,1109.863495368123,1100.8120512355397,1091.6488608790971,1082.5974167465138 -NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1359.2810670215313,1351.0118464559612,1342.742625890391,1334.361659100962,1326.0924385353921,1317.823217969822,1309.5539974042524,1301.2847768386823,1293.0155562731122,1284.7463357075424,1276.3653689181133,1268.0961483525432,1259.8269277869733,1251.5577072214032,1243.2884866558331,1235.0192660902633,1226.6382993008342,1218.369078735264,1210.0998581696945,1201.8306376041244,1193.5614170385543,1185.2921964729844,1177.0229759074143,1168.6420091179853,1160.3727885524154,1152.1035679868453,1143.8343474212754,1135.5651268557053,1127.2959062901352 -NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2772.9825450624217,2696.995112838265,2620.8959343902493,2544.7967559422336,2468.809323718077,2392.7101452700613,2316.7227130459046,2240.623534597889,2164.5243561498733,2088.5369239257166,2012.4377454777011,1936.4503132535444,1860.3511348055285,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2772.9825450624217,2722.249759430411,2671.4052275745416,2620.672441942531,2569.939656310521,2519.0951244546513,2468.362338822641,2417.5178069667713,2366.7850213347606,2316.0522357027503,2265.2077038468806,2214.4749182148703,2163.630386359001,2112.8976007269903,2089.989624835884,2067.1933951686374,2044.2854192775314,2021.4891896102843,1998.5812137191783,1975.7849840519311,1952.8770081608252,1930.0807784935782,1907.1728026024723,1884.376572935225,1861.5803432679784,1838.6723673768724,1815.8761377096253,1792.9681618185193,1770.1719321512721 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2772.9825450624217,2747.5044060225573,2722.026266982693,2696.4363817189696,2670.9582426791053,2645.4801036392414,2620.0019645993766,2594.5238255595127,2568.9339402957894,2543.455801255925,2517.9776622160607,2492.4995231761964,2467.021384136332,2441.431498872609,2415.9533598327444,2390.47522079288,2364.997081753016,2339.5189427131513,2313.929057449428,2288.450918409564,2262.9727793696998,2237.4946403298354,2212.016501289971,2186.4266160262478,2160.9484769863834,2135.470337946519,2109.992198906655,2084.514059866791,2058.9241746030675 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2679.339209468534,2611.6209978099478,2543.902786151361,2476.1845744927746,2408.466362834188,2340.8598973994604,2273.1416857408735,2205.4234740822867,2137.7052624237003,2070.098796988973,2002.3805853303863,1934.6623736717995,1866.944162013213,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2679.339209468534,2633.1880190147454,2587.0368285609557,2540.885638107167,2494.7344476533776,2448.583257199588,2402.432066745799,2356.2808762920095,2310.1296858382207,2263.9784953844314,2217.827304930642,2171.676114476853,2125.5249240230632,2079.373733569274,2056.800996349745,2034.3400053540756,2011.8790143584058,1989.3062771388768,1966.845286143207,1944.3842951475372,1921.8115579280084,1899.3505669323386,1876.8895759366685,1854.31683871714,1831.85584772147,1809.3948567258,1786.8221195062713,1764.3611285106015,1741.9001375149314 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2679.339209468534,2654.6432939956835,2630.0591247466914,2605.4749554976997,2580.890786248708,2556.194870775857,2531.6107015268653,2507.0265322778732,2482.4423630288816,2457.746447556031,2433.162278307039,2408.578109058047,2383.993939809055,2359.4097705600634,2334.7138550872123,2310.1296858382207,2285.5455165892286,2260.961347340237,2236.265431867386,2211.681262618394,2187.097093369402,2162.5129241204104,2137.8170086475593,2113.2328393985676,2088.6486701495755,2064.064500900584,2039.480331651592,2014.7844161787411,1990.2002469297493 +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,1772.6042940948998,1760.012084046951,1747.419873999002,1734.827663951053,1722.2354539031041,1709.6432438551553,1697.0510338072063,1684.4588237592573,1671.8666137113084,1659.2744036633594,1646.6821936154106,1634.0899835674618,1621.4977735195125,1608.9055634715637,1595.087563064965,1581.269562658366,1567.3401267646173,1553.5221263580183,1539.5926904642695,1525.7746900576708,1511.9566896510719,1498.027253757323,1484.2092533507243,1470.3912529441254,1456.4618170503766,1442.6438166437777,1428.714380750029,1414.8963803434303,1401.0783799368314 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1772.6042940948998,1760.680696969851,1748.868535331952,1737.0563736940528,1725.2442120561539,1713.432050418255,1701.619888780356,1689.807727142457,1677.9955655045578,1666.1834038666589,1654.37124222876,1642.559080590861,1630.746918952962,1618.8233218279129,1606.453982754264,1593.973208193465,1581.4924336326662,1569.0116590718671,1556.530884511068,1544.1615454374194,1531.6807708766203,1519.1999963158214,1506.7192217550223,1494.2384471942237,1481.7576726334246,1469.3883335597754,1456.9075589989768,1444.4267844381777,1431.9460098773789 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1772.6042940948998,1761.4607453799008,1750.4286321520517,1739.3965189242028,1728.3644056963537,1717.2208569813547,1706.1887437535054,1695.1566305256565,1684.1245172978074,1672.9809685828084,1661.9488553549593,1650.9167421271102,1639.884628899261,1628.741080184262,1617.7089669564132,1606.6768537285639,1595.644740500715,1584.501191785716,1573.4690785578669,1562.4369653300175,1551.4048521021687,1540.2613033871696,1529.2291901593205,1518.1970769314717,1507.1649637036223,1496.1328504757732,1484.9893017607742,1473.9571885329253,1462.925075305076 +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,3429.76142350241,3360.7828569565654,3291.8042904107215,3222.714288377727,3153.735721831883,3084.645719798889,3015.6671532530445,2946.5771512200504,2877.5985846742064,2808.5085826412123,2739.530016095368,2670.440014062374,2601.46144751653,2532.3714454835354,2503.1753478502383,2473.8678147297906,2444.560281609343,2415.2527484888956,2385.945215368448,2356.6376822480006,2327.330149127553,2298.022616007105,2268.715082886658,2239.40754976621,2210.100016645763,2180.9039190124654,2151.5963858920177,2122.2888527715704,2092.9813196511227 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3429.76142350241,3379.3925833106136,3328.912307631668,3278.543467439872,3228.0631917609267,3177.582916081981,3127.2140758901855,3076.7338002112397,3026.364960019444,2975.884684340498,2925.404408661552,2875.0355684697565,2824.5552927908107,2774.186452599015,2743.541693632768,2713.00837015367,2682.4750466745727,2651.830287708325,2621.2969642292283,2590.763640750131,2560.1188817838834,2529.585558304786,2499.052234825688,2468.407475859441,2437.8741523803433,2407.3408289012464,2376.807505422149,2346.1627464559015,2315.629422976804 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3429.76142350241,3398.0023096646623,3366.1317603397647,3334.2612110148675,3302.50209717712,3270.631547852223,3238.7609985273257,3206.8904492024285,3175.1313353646815,3143.260786039784,3111.390236714886,3079.519687389989,3047.760573552242,3015.890024227345,2984.0194749024477,2952.14892557755,2920.3898117398026,2888.5192624149054,2856.648713090008,2824.8895992522607,2793.0190499273635,2761.1485006024664,2729.2779512775687,2697.5188374398213,2665.648288114924,2633.777738790027,2601.9071894651297,2570.1480756273827,2538.277526302485 +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,3476.8986345668554,3406.0256647394617,3335.1526949120675,3264.279725084674,3193.406755257279,3122.5337854298855,3051.6608156024918,2980.7878457750976,2909.914875947704,2838.9304706331595,2768.057500805766,2697.1845309783716,2626.311561150978,2555.4385913235833,2525.908187228836,2496.2663476469384,2466.735943552191,2437.2055394574436,2407.5636998755463,2378.0332957807987,2348.3914561989013,2318.8610521041537,2289.2192125222564,2259.688808427509,2230.158404332761,2200.516564750864,2170.986160656116,2141.3443210742184,2111.8139169794713 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3476.8986345668554,3425.30400401641,3373.7093734659643,3322.1147429155185,3270.520112365073,3218.9254818146273,3167.330851264182,3115.847656200886,3064.2530256504406,3012.658395099995,2961.063764549549,2909.4691339991036,2857.874503448658,2806.2798728982125,2775.300807470515,2744.433177529968,2713.4541121022703,2682.586482161723,2651.6074167340253,2620.628351306328,2589.7607213657807,2558.781655938083,2527.914025997536,2496.9349605698385,2465.9558951421413,2435.0882652015935,2404.1091997738963,2373.241569833349,2342.2625044056517 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3476.8986345668554,3444.582343293358,3412.266052019861,3380.061196233514,3347.7449049600164,3315.428613686519,3283.112322413022,3250.9074666266747,3218.5911753531777,3186.2748840796803,3153.9585928061833,3121.642301532686,3089.4374457463387,3057.121154472841,3024.804863199344,2992.488571925847,2960.1722806523494,2927.967424866002,2895.6511335925047,2863.3348423190077,2831.0185510455103,2798.702259772013,2766.4974039856656,2734.181112712168,2701.8648214386712,2669.548530165174,2637.2322388916764,2605.027383105329,2572.711091831832 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 0b4c1ae..ffabb04 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_fom.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_fom.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.8,36.5,36.1,35.8,35.5,35.2,34.9,34.6,34.3,34.0,33.7,33.4,33.1,32.8,32.5,32.2,31.9,31.5,31.2 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,39.7,39.5,39.2,38.9,38.6,38.3,38,37.8,37.5,37.2,36.9,36.6,36.3,36.1,35.8,35.5,35.2,35.0,34.7,34.4,34.2,33.9,33.6,33.3,33.1,32.8,32.5,32.2 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,39.8,39.5,39.3,39,38.8,38.6,38.3,38.1,37.8,37.6,37.4,37.1,36.9,36.6,36.4,36.1,35.9,35.7,35.4,35.2,34.9,34.7,34.4,34.2,34.0,33.7,33.5,33.2 +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,78.2,76.5,74.8,73.2,71.5,69.8,68.1,66.4,64.8,63.1,61.4,59.7,58.0,56.4,55.7,55.1,54.4,53.8,53.2,52.5,51.9,51.2,50.6,49.9,49.3,48.7,48.0,47.4,46.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78.2,77,75.8,74.6,73.4,72.3,71.1,69.9,68.7,67.5,66.3,65.1,63.9,62.7,62.1,61.4,60.7,60.1,59.4,58.7,58.1,57.4,56.7,56.0,55.4,54.7,54.0,53.4,52.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78.2,77.5,76.8,76.1,75.4,74.7,74,73.3,72.6,71.9,71.2,70.5,69.8,69.1,68.4,67.7,67.0,66.3,65.6,64.9,64.2,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7 +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,79.3,77.5,75.8,74.1,72.4,70.7,68.9,67.2,65.5,63.8,62.0,60.3,58.6,56.9,56.2,55.6,54.9,54.3,53.6,53.0,52.3,51.7,51.0,50.4,49.8,49.1,48.5,47.8,47.2 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79.3,78,76.8,75.6,74.4,73.2,72,70.8,69.5,68.3,67.1,65.9,64.7,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7,58.0,57.4,56.7,56.0,55.3,54.7,54.0,53.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79.3,78.5,77.8,77.1,76.4,75.7,75,74.3,73.6,72.9,72.2,71.5,70.8,70.1,69.3,68.6,67.9,67.2,66.5,65.8,65.1,64.4,63.7,63.0,62.3,61.6,60.9,60.1,59.4 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 cd83fcd..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_hr.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_hr.csv @@ -8,24 +8,24 @@ NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6. 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,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG 1-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 1-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,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 1-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 1-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,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 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 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 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 +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 10a26a9..dbf4193 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_occ.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_occ.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,1490.7,1479.4,1468.1,1456.8,1445.5,1434.2,1422.9,1411.6,1400.3,1389.0,1377.7,1366.4,1355.1,1343.8,1331.4,1319.0,1306.5,1294.1,1281.6,1269.2,1256.8,1244.3,1231.9,1219.5,1207.0,1194.6,1182.1,1169.7,1157.3 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1490.7,1480,1469.4,1458.8,1448.2,1437.6,1427,1416.4,1405.8,1395.2,1384.6,1374.0,1363.4,1352.7,1341.6,1330.4,1319.2,1308.0,1296.8,1285.7,1274.5,1263.3,1252.1,1240.9,1229.7,1218.6,1207.4,1196.2,1185.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1490.7,1480.7,1470.8,1460.9,1451,1441,1431.1,1421.2,1411.3,1401.3,1391.4,1381.5,1371.6,1361.6,1351.7,1341.8,1331.9,1321.9,1312.0,1302.1,1292.2,1282.2,1272.3,1262.4,1252.5,1242.6,1232.6,1222.7,1212.8 +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,2977.8,2915.9,2854,2792,2730.1,2668.1,2606.2,2544.2,2482.3,2420.3,2358.4,2296.4,2234.5,2172.5,2146.3,2120.0,2093.7,2067.4,2041.1,2014.8,1988.5,1962.2,1935.9,1909.6,1883.3,1857.1,1830.8,1804.5,1778.2 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2977.8,2932.6,2887.3,2842.1,2796.8,2751.5,2706.3,2661,2615.8,2570.5,2525.2,2480.0,2434.7,2389.5,2362.0,2334.6,2307.2,2279.7,2252.3,2224.9,2197.4,2170.0,2142.6,2115.1,2087.7,2060.3,2032.9,2005.4,1978.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2977.8,2949.3,2920.7,2892.1,2863.6,2835,2806.4,2777.8,2749.3,2720.7,2692.1,2663.5,2635.0,2606.4,2577.8,2549.2,2520.7,2492.1,2463.5,2435.0,2406.4,2377.8,2349.2,2320.7,2292.1,2263.5,2234.9,2206.4,2177.8 +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,3020.1,2956.5,2892.9,2829.3,2765.7,2702.1,2638.5,2574.9,2511.3,2447.6,2384.0,2320.4,2256.8,2193.2,2166.7,2140.1,2113.6,2087.1,2060.5,2034.0,2007.4,1980.9,1954.3,1927.8,1901.3,1874.7,1848.2,1821.6,1795.1 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3020.1,2973.8,2927.5,2881.2,2834.9,2788.6,2742.3,2696.1,2649.8,2603.5,2557.2,2510.9,2464.6,2418.3,2390.5,2362.8,2335.0,2307.3,2279.5,2251.7,2224.0,2196.2,2168.5,2140.7,2112.9,2085.2,2057.4,2029.7,2001.9 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3020.1,2991.1,2962.1,2933.2,2904.2,2875.2,2846.2,2817.3,2788.3,2759.3,2730.3,2701.3,2672.4,2643.4,2614.4,2585.4,2556.4,2527.5,2498.5,2469.5,2440.5,2411.5,2382.6,2353.6,2324.6,2295.6,2266.6,2237.7,2208.7 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 bc2ce11..eed519d 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_vom.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_vom.csv @@ -1,31 +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 -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 -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 -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 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,2.53,2.52,2.5,2.49,2.47,2.46,2.44,2.42,2.41,2.39,2.38,2.36,2.35,2.33,2.31,2.3,2.28,2.27,2.25,2.24,2.22,2.2,2.19,2.17,2.16,2.14,2.13,2.11,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.51,2.49,2.48,2.46,2.45,2.43,2.42,2.41,2.39,2.38,2.36,2.35,2.34,2.32,2.31,2.29,2.28,2.27,2.25,2.24,2.22,2.21,2.19,2.18,2.17,2.15,2.14 +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,5.3,5.2,5.1,5,4.9,4.8,4.71,4.61,4.51,4.41,4.31,4.21,4.11,4.01,3.97,3.94,3.91,3.87,3.84,3.81,3.77,3.74,3.71,3.67,3.64,3.61,3.57,3.54,3.51 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.9,4.83,4.76,4.69,4.62,4.56,4.49,4.42,4.39,4.35,4.32,4.28,4.25,4.21,4.18,4.14,4.11,4.07,4.04,4.0,3.97,3.93,3.9 +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,5.39,5.29,5.18,5.08,4.98,4.88,4.77,4.67,4.57,4.47,4.36,4.26,4.16,4.06,4.02,3.99,3.95,3.92,3.89,3.85,3.82,3.79,3.75,3.72,3.69,3.65,3.62,3.58,3.55 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.45,4.41,4.38,4.34,4.31,4.27,4.24,4.2,4.17,4.13,4.1,4.06,4.03,3.99,3.96 +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 f098bf6..8faea65 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_capex.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_capex.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Moderate,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Conservative,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1359.2810670215313,1345.9832663823038,1332.7972119669355,1319.499411327708,1306.2016106884807,1293.0155562731122,1279.717755633885,1266.5317012185167,1253.233900579289,1239.9360999400615,1226.7500455246932,1213.452244885466,1200.1544442462384,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1359.2810670215313,1348.553429531062,1337.7140458167337,1326.9864083262646,1316.1470246119363,1305.4193871214673,1294.691749630998,1283.85236591667,1273.1247284262006,1262.2853447118723,1251.5577072214032,1240.8300697309342,1229.9906860166059,1219.2630485261366,1210.0998581696945,1201.048414037111,1191.8852236806683,1182.8337795480852,1173.6705891916426,1164.6191450590593,1155.455954702617,1146.4045105700336,1137.2413202135913,1128.0781298571487,1119.0266857245654,1109.863495368123,1100.8120512355397,1091.6488608790971,1082.5974167465138 -NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1359.2810670215313,1351.0118464559612,1342.742625890391,1334.361659100962,1326.0924385353921,1317.823217969822,1309.5539974042524,1301.2847768386823,1293.0155562731122,1284.7463357075424,1276.3653689181133,1268.0961483525432,1259.8269277869733,1251.5577072214032,1243.2884866558331,1235.0192660902633,1226.6382993008342,1218.369078735264,1210.0998581696945,1201.8306376041244,1193.5614170385543,1185.2921964729844,1177.0229759074143,1168.6420091179853,1160.3727885524154,1152.1035679868453,1143.8343474212754,1135.5651268557053,1127.2959062901352 -NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2772.9825450624217,2696.995112838265,2620.8959343902493,2544.7967559422336,2468.809323718077,2392.7101452700613,2316.7227130459046,2240.623534597889,2164.5243561498733,2088.5369239257166,2012.4377454777011,1936.4503132535444,1860.3511348055285,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2772.9825450624217,2722.249759430411,2671.4052275745416,2620.672441942531,2569.939656310521,2519.0951244546513,2468.362338822641,2417.5178069667713,2366.7850213347606,2316.0522357027503,2265.2077038468806,2214.4749182148703,2163.630386359001,2112.8976007269903,2089.989624835884,2067.1933951686374,2044.2854192775314,2021.4891896102843,1998.5812137191783,1975.7849840519311,1952.8770081608252,1930.0807784935782,1907.1728026024723,1884.376572935225,1861.5803432679784,1838.6723673768724,1815.8761377096253,1792.9681618185193,1770.1719321512721 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2772.9825450624217,2747.5044060225573,2722.026266982693,2696.4363817189696,2670.9582426791053,2645.4801036392414,2620.0019645993766,2594.5238255595127,2568.9339402957894,2543.455801255925,2517.9776622160607,2492.4995231761964,2467.021384136332,2441.431498872609,2415.9533598327444,2390.47522079288,2364.997081753016,2339.5189427131513,2313.929057449428,2288.450918409564,2262.9727793696998,2237.4946403298354,2212.016501289971,2186.4266160262478,2160.9484769863834,2135.470337946519,2109.992198906655,2084.514059866791,2058.9241746030675 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2679.339209468534,2611.6209978099478,2543.902786151361,2476.1845744927746,2408.466362834188,2340.8598973994604,2273.1416857408735,2205.4234740822867,2137.7052624237003,2070.098796988973,2002.3805853303863,1934.6623736717995,1866.944162013213,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2679.339209468534,2633.1880190147454,2587.0368285609557,2540.885638107167,2494.7344476533776,2448.583257199588,2402.432066745799,2356.2808762920095,2310.1296858382207,2263.9784953844314,2217.827304930642,2171.676114476853,2125.5249240230632,2079.373733569274,2056.800996349745,2034.3400053540756,2011.8790143584058,1989.3062771388768,1966.845286143207,1944.3842951475372,1921.8115579280084,1899.3505669323386,1876.8895759366685,1854.31683871714,1831.85584772147,1809.3948567258,1786.8221195062713,1764.3611285106015,1741.9001375149314 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2679.339209468534,2654.6432939956835,2630.0591247466914,2605.4749554976997,2580.890786248708,2556.194870775857,2531.6107015268653,2507.0265322778732,2482.4423630288816,2457.746447556031,2433.162278307039,2408.578109058047,2383.993939809055,2359.4097705600634,2334.7138550872123,2310.1296858382207,2285.5455165892286,2260.961347340237,2236.265431867386,2211.681262618394,2187.097093369402,2162.5129241204104,2137.8170086475593,2113.2328393985676,2088.6486701495755,2064.064500900584,2039.480331651592,2014.7844161787411,1990.2002469297493 +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,1772.6042940948998,1760.012084046951,1747.419873999002,1734.827663951053,1722.2354539031041,1709.6432438551553,1697.0510338072063,1684.4588237592573,1671.8666137113084,1659.2744036633594,1646.6821936154106,1634.0899835674618,1621.4977735195125,1608.9055634715637,1595.087563064965,1581.269562658366,1567.3401267646173,1553.5221263580183,1539.5926904642695,1525.7746900576708,1511.9566896510719,1498.027253757323,1484.2092533507243,1470.3912529441254,1456.4618170503766,1442.6438166437777,1428.714380750029,1414.8963803434303,1401.0783799368314 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1772.6042940948998,1760.680696969851,1748.868535331952,1737.0563736940528,1725.2442120561539,1713.432050418255,1701.619888780356,1689.807727142457,1677.9955655045578,1666.1834038666589,1654.37124222876,1642.559080590861,1630.746918952962,1618.8233218279129,1606.453982754264,1593.973208193465,1581.4924336326662,1569.0116590718671,1556.530884511068,1544.1615454374194,1531.6807708766203,1519.1999963158214,1506.7192217550223,1494.2384471942237,1481.7576726334246,1469.3883335597754,1456.9075589989768,1444.4267844381777,1431.9460098773789 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1772.6042940948998,1761.4607453799008,1750.4286321520517,1739.3965189242028,1728.3644056963537,1717.2208569813547,1706.1887437535054,1695.1566305256565,1684.1245172978074,1672.9809685828084,1661.9488553549593,1650.9167421271102,1639.884628899261,1628.741080184262,1617.7089669564132,1606.6768537285639,1595.644740500715,1584.501191785716,1573.4690785578669,1562.4369653300175,1551.4048521021687,1540.2613033871696,1529.2291901593205,1518.1970769314717,1507.1649637036223,1496.1328504757732,1484.9893017607742,1473.9571885329253,1462.925075305076 +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,3429.76142350241,3360.7828569565654,3291.8042904107215,3222.714288377727,3153.735721831883,3084.645719798889,3015.6671532530445,2946.5771512200504,2877.5985846742064,2808.5085826412123,2739.530016095368,2670.440014062374,2601.46144751653,2532.3714454835354,2503.1753478502383,2473.8678147297906,2444.560281609343,2415.2527484888956,2385.945215368448,2356.6376822480006,2327.330149127553,2298.022616007105,2268.715082886658,2239.40754976621,2210.100016645763,2180.9039190124654,2151.5963858920177,2122.2888527715704,2092.9813196511227 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3429.76142350241,3379.3925833106136,3328.912307631668,3278.543467439872,3228.0631917609267,3177.582916081981,3127.2140758901855,3076.7338002112397,3026.364960019444,2975.884684340498,2925.404408661552,2875.0355684697565,2824.5552927908107,2774.186452599015,2743.541693632768,2713.00837015367,2682.4750466745727,2651.830287708325,2621.2969642292283,2590.763640750131,2560.1188817838834,2529.585558304786,2499.052234825688,2468.407475859441,2437.8741523803433,2407.3408289012464,2376.807505422149,2346.1627464559015,2315.629422976804 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3429.76142350241,3398.0023096646623,3366.1317603397647,3334.2612110148675,3302.50209717712,3270.631547852223,3238.7609985273257,3206.8904492024285,3175.1313353646815,3143.260786039784,3111.390236714886,3079.519687389989,3047.760573552242,3015.890024227345,2984.0194749024477,2952.14892557755,2920.3898117398026,2888.5192624149054,2856.648713090008,2824.8895992522607,2793.0190499273635,2761.1485006024664,2729.2779512775687,2697.5188374398213,2665.648288114924,2633.777738790027,2601.9071894651297,2570.1480756273827,2538.277526302485 +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,3476.8986345668554,3406.0256647394617,3335.1526949120675,3264.279725084674,3193.406755257279,3122.5337854298855,3051.6608156024918,2980.7878457750976,2909.914875947704,2838.9304706331595,2768.057500805766,2697.1845309783716,2626.311561150978,2555.4385913235833,2525.908187228836,2496.2663476469384,2466.735943552191,2437.2055394574436,2407.5636998755463,2378.0332957807987,2348.3914561989013,2318.8610521041537,2289.2192125222564,2259.688808427509,2230.158404332761,2200.516564750864,2170.986160656116,2141.3443210742184,2111.8139169794713 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3476.8986345668554,3425.30400401641,3373.7093734659643,3322.1147429155185,3270.520112365073,3218.9254818146273,3167.330851264182,3115.847656200886,3064.2530256504406,3012.658395099995,2961.063764549549,2909.4691339991036,2857.874503448658,2806.2798728982125,2775.300807470515,2744.433177529968,2713.4541121022703,2682.586482161723,2651.6074167340253,2620.628351306328,2589.7607213657807,2558.781655938083,2527.914025997536,2496.9349605698385,2465.9558951421413,2435.0882652015935,2404.1091997738963,2373.241569833349,2342.2625044056517 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3476.8986345668554,3444.582343293358,3412.266052019861,3380.061196233514,3347.7449049600164,3315.428613686519,3283.112322413022,3250.9074666266747,3218.5911753531777,3186.2748840796803,3153.9585928061833,3121.642301532686,3089.4374457463387,3057.121154472841,3024.804863199344,2992.488571925847,2960.1722806523494,2927.967424866002,2895.6511335925047,2863.3348423190077,2831.0185510455103,2798.702259772013,2766.4974039856656,2734.181112712168,2701.8648214386712,2669.548530165174,2637.2322388916764,2605.027383105329,2572.711091831832 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 0b4c1ae..ffabb04 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_fom.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.8,36.5,36.1,35.8,35.5,35.2,34.9,34.6,34.3,34.0,33.7,33.4,33.1,32.8,32.5,32.2,31.9,31.5,31.2 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,39.7,39.5,39.2,38.9,38.6,38.3,38,37.8,37.5,37.2,36.9,36.6,36.3,36.1,35.8,35.5,35.2,35.0,34.7,34.4,34.2,33.9,33.6,33.3,33.1,32.8,32.5,32.2 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,39.8,39.5,39.3,39,38.8,38.6,38.3,38.1,37.8,37.6,37.4,37.1,36.9,36.6,36.4,36.1,35.9,35.7,35.4,35.2,34.9,34.7,34.4,34.2,34.0,33.7,33.5,33.2 +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,78.2,76.5,74.8,73.2,71.5,69.8,68.1,66.4,64.8,63.1,61.4,59.7,58.0,56.4,55.7,55.1,54.4,53.8,53.2,52.5,51.9,51.2,50.6,49.9,49.3,48.7,48.0,47.4,46.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78.2,77,75.8,74.6,73.4,72.3,71.1,69.9,68.7,67.5,66.3,65.1,63.9,62.7,62.1,61.4,60.7,60.1,59.4,58.7,58.1,57.4,56.7,56.0,55.4,54.7,54.0,53.4,52.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78.2,77.5,76.8,76.1,75.4,74.7,74,73.3,72.6,71.9,71.2,70.5,69.8,69.1,68.4,67.7,67.0,66.3,65.6,64.9,64.2,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7 +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,79.3,77.5,75.8,74.1,72.4,70.7,68.9,67.2,65.5,63.8,62.0,60.3,58.6,56.9,56.2,55.6,54.9,54.3,53.6,53.0,52.3,51.7,51.0,50.4,49.8,49.1,48.5,47.8,47.2 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79.3,78,76.8,75.6,74.4,73.2,72,70.8,69.5,68.3,67.1,65.9,64.7,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7,58.0,57.4,56.7,56.0,55.3,54.7,54.0,53.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79.3,78.5,77.8,77.1,76.4,75.7,75,74.3,73.6,72.9,72.2,71.5,70.8,70.1,69.3,68.6,67.9,67.2,66.5,65.8,65.1,64.4,63.7,63.0,62.3,61.6,60.9,60.1,59.4 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 cd83fcd..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_hr.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_hr.csv @@ -8,24 +8,24 @@ NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6. 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,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG 1-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 1-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,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 1-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 1-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,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 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 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 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 +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 10a26a9..dbf4193 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_occ.csv @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,1490.7,1479.4,1468.1,1456.8,1445.5,1434.2,1422.9,1411.6,1400.3,1389.0,1377.7,1366.4,1355.1,1343.8,1331.4,1319.0,1306.5,1294.1,1281.6,1269.2,1256.8,1244.3,1231.9,1219.5,1207.0,1194.6,1182.1,1169.7,1157.3 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1490.7,1480,1469.4,1458.8,1448.2,1437.6,1427,1416.4,1405.8,1395.2,1384.6,1374.0,1363.4,1352.7,1341.6,1330.4,1319.2,1308.0,1296.8,1285.7,1274.5,1263.3,1252.1,1240.9,1229.7,1218.6,1207.4,1196.2,1185.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1490.7,1480.7,1470.8,1460.9,1451,1441,1431.1,1421.2,1411.3,1401.3,1391.4,1381.5,1371.6,1361.6,1351.7,1341.8,1331.9,1321.9,1312.0,1302.1,1292.2,1282.2,1272.3,1262.4,1252.5,1242.6,1232.6,1222.7,1212.8 +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,2977.8,2915.9,2854,2792,2730.1,2668.1,2606.2,2544.2,2482.3,2420.3,2358.4,2296.4,2234.5,2172.5,2146.3,2120.0,2093.7,2067.4,2041.1,2014.8,1988.5,1962.2,1935.9,1909.6,1883.3,1857.1,1830.8,1804.5,1778.2 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2977.8,2932.6,2887.3,2842.1,2796.8,2751.5,2706.3,2661,2615.8,2570.5,2525.2,2480.0,2434.7,2389.5,2362.0,2334.6,2307.2,2279.7,2252.3,2224.9,2197.4,2170.0,2142.6,2115.1,2087.7,2060.3,2032.9,2005.4,1978.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2977.8,2949.3,2920.7,2892.1,2863.6,2835,2806.4,2777.8,2749.3,2720.7,2692.1,2663.5,2635.0,2606.4,2577.8,2549.2,2520.7,2492.1,2463.5,2435.0,2406.4,2377.8,2349.2,2320.7,2292.1,2263.5,2234.9,2206.4,2177.8 +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,3020.1,2956.5,2892.9,2829.3,2765.7,2702.1,2638.5,2574.9,2511.3,2447.6,2384.0,2320.4,2256.8,2193.2,2166.7,2140.1,2113.6,2087.1,2060.5,2034.0,2007.4,1980.9,1954.3,1927.8,1901.3,1874.7,1848.2,1821.6,1795.1 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3020.1,2973.8,2927.5,2881.2,2834.9,2788.6,2742.3,2696.1,2649.8,2603.5,2557.2,2510.9,2464.6,2418.3,2390.5,2362.8,2335.0,2307.3,2279.5,2251.7,2224.0,2196.2,2168.5,2140.7,2112.9,2085.2,2057.4,2029.7,2001.9 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3020.1,2991.1,2962.1,2933.2,2904.2,2875.2,2846.2,2817.3,2788.3,2759.3,2730.3,2701.3,2672.4,2643.4,2614.4,2585.4,2556.4,2527.5,2498.5,2469.5,2440.5,2411.5,2382.6,2353.6,2324.6,2295.6,2266.6,2237.7,2208.7 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 bc2ce11..eed519d 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_vom.csv @@ -1,31 +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 -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 -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 -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 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,2.53,2.52,2.5,2.49,2.47,2.46,2.44,2.42,2.41,2.39,2.38,2.36,2.35,2.33,2.31,2.3,2.28,2.27,2.25,2.24,2.22,2.2,2.19,2.17,2.16,2.14,2.13,2.11,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.51,2.49,2.48,2.46,2.45,2.43,2.42,2.41,2.39,2.38,2.36,2.35,2.34,2.32,2.31,2.29,2.28,2.27,2.25,2.24,2.22,2.21,2.19,2.18,2.17,2.15,2.14 +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,5.3,5.2,5.1,5,4.9,4.8,4.71,4.61,4.51,4.41,4.31,4.21,4.11,4.01,3.97,3.94,3.91,3.87,3.84,3.81,3.77,3.74,3.71,3.67,3.64,3.61,3.57,3.54,3.51 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.9,4.83,4.76,4.69,4.62,4.56,4.49,4.42,4.39,4.35,4.32,4.28,4.25,4.21,4.18,4.14,4.11,4.07,4.04,4.0,3.97,3.93,3.9 +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,5.39,5.29,5.18,5.08,4.98,4.88,4.77,4.67,4.57,4.47,4.36,4.26,4.16,4.06,4.02,3.99,3.95,3.92,3.89,3.85,3.82,3.79,3.75,3.72,3.69,3.65,3.62,3.58,3.55 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.45,4.41,4.38,4.34,4.31,4.27,4.24,4.2,4.17,4.13,4.1,4.06,4.03,3.99,3.96 +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 cc0f19b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 de8f9eb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -WACC Real - Advanced,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC 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 7e11a5c..35a5266 100644 --- a/tests/data/Natural_Gas_FE/Market/df_wacc.csv +++ b/tests/data/Natural_Gas_FE/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.05120770750633641,0.05308783109382253 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 +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,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -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 -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 -WACC Real - Advanced,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.053324139024115924,0.05520804792709133,0.05576273556527189,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC 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 f098bf6..8faea65 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Moderate,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Conservative,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1359.2810670215313,1345.9832663823038,1332.7972119669355,1319.499411327708,1306.2016106884807,1293.0155562731122,1279.717755633885,1266.5317012185167,1253.233900579289,1239.9360999400615,1226.7500455246932,1213.452244885466,1200.1544442462384,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1359.2810670215313,1348.553429531062,1337.7140458167337,1326.9864083262646,1316.1470246119363,1305.4193871214673,1294.691749630998,1283.85236591667,1273.1247284262006,1262.2853447118723,1251.5577072214032,1240.8300697309342,1229.9906860166059,1219.2630485261366,1210.0998581696945,1201.048414037111,1191.8852236806683,1182.8337795480852,1173.6705891916426,1164.6191450590593,1155.455954702617,1146.4045105700336,1137.2413202135913,1128.0781298571487,1119.0266857245654,1109.863495368123,1100.8120512355397,1091.6488608790971,1082.5974167465138 -NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1359.2810670215313,1351.0118464559612,1342.742625890391,1334.361659100962,1326.0924385353921,1317.823217969822,1309.5539974042524,1301.2847768386823,1293.0155562731122,1284.7463357075424,1276.3653689181133,1268.0961483525432,1259.8269277869733,1251.5577072214032,1243.2884866558331,1235.0192660902633,1226.6382993008342,1218.369078735264,1210.0998581696945,1201.8306376041244,1193.5614170385543,1185.2921964729844,1177.0229759074143,1168.6420091179853,1160.3727885524154,1152.1035679868453,1143.8343474212754,1135.5651268557053,1127.2959062901352 -NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2772.9825450624217,2696.995112838265,2620.8959343902493,2544.7967559422336,2468.809323718077,2392.7101452700613,2316.7227130459046,2240.623534597889,2164.5243561498733,2088.5369239257166,2012.4377454777011,1936.4503132535444,1860.3511348055285,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2772.9825450624217,2722.249759430411,2671.4052275745416,2620.672441942531,2569.939656310521,2519.0951244546513,2468.362338822641,2417.5178069667713,2366.7850213347606,2316.0522357027503,2265.2077038468806,2214.4749182148703,2163.630386359001,2112.8976007269903,2089.989624835884,2067.1933951686374,2044.2854192775314,2021.4891896102843,1998.5812137191783,1975.7849840519311,1952.8770081608252,1930.0807784935782,1907.1728026024723,1884.376572935225,1861.5803432679784,1838.6723673768724,1815.8761377096253,1792.9681618185193,1770.1719321512721 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2772.9825450624217,2747.5044060225573,2722.026266982693,2696.4363817189696,2670.9582426791053,2645.4801036392414,2620.0019645993766,2594.5238255595127,2568.9339402957894,2543.455801255925,2517.9776622160607,2492.4995231761964,2467.021384136332,2441.431498872609,2415.9533598327444,2390.47522079288,2364.997081753016,2339.5189427131513,2313.929057449428,2288.450918409564,2262.9727793696998,2237.4946403298354,2212.016501289971,2186.4266160262478,2160.9484769863834,2135.470337946519,2109.992198906655,2084.514059866791,2058.9241746030675 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2679.339209468534,2611.6209978099478,2543.902786151361,2476.1845744927746,2408.466362834188,2340.8598973994604,2273.1416857408735,2205.4234740822867,2137.7052624237003,2070.098796988973,2002.3805853303863,1934.6623736717995,1866.944162013213,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2679.339209468534,2633.1880190147454,2587.0368285609557,2540.885638107167,2494.7344476533776,2448.583257199588,2402.432066745799,2356.2808762920095,2310.1296858382207,2263.9784953844314,2217.827304930642,2171.676114476853,2125.5249240230632,2079.373733569274,2056.800996349745,2034.3400053540756,2011.8790143584058,1989.3062771388768,1966.845286143207,1944.3842951475372,1921.8115579280084,1899.3505669323386,1876.8895759366685,1854.31683871714,1831.85584772147,1809.3948567258,1786.8221195062713,1764.3611285106015,1741.9001375149314 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2679.339209468534,2654.6432939956835,2630.0591247466914,2605.4749554976997,2580.890786248708,2556.194870775857,2531.6107015268653,2507.0265322778732,2482.4423630288816,2457.746447556031,2433.162278307039,2408.578109058047,2383.993939809055,2359.4097705600634,2334.7138550872123,2310.1296858382207,2285.5455165892286,2260.961347340237,2236.265431867386,2211.681262618394,2187.097093369402,2162.5129241204104,2137.8170086475593,2113.2328393985676,2088.6486701495755,2064.064500900584,2039.480331651592,2014.7844161787411,1990.2002469297493 +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,1772.6042940948998,1760.012084046951,1747.419873999002,1734.827663951053,1722.2354539031041,1709.6432438551553,1697.0510338072063,1684.4588237592573,1671.8666137113084,1659.2744036633594,1646.6821936154106,1634.0899835674618,1621.4977735195125,1608.9055634715637,1595.087563064965,1581.269562658366,1567.3401267646173,1553.5221263580183,1539.5926904642695,1525.7746900576708,1511.9566896510719,1498.027253757323,1484.2092533507243,1470.3912529441254,1456.4618170503766,1442.6438166437777,1428.714380750029,1414.8963803434303,1401.0783799368314 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1772.6042940948998,1760.680696969851,1748.868535331952,1737.0563736940528,1725.2442120561539,1713.432050418255,1701.619888780356,1689.807727142457,1677.9955655045578,1666.1834038666589,1654.37124222876,1642.559080590861,1630.746918952962,1618.8233218279129,1606.453982754264,1593.973208193465,1581.4924336326662,1569.0116590718671,1556.530884511068,1544.1615454374194,1531.6807708766203,1519.1999963158214,1506.7192217550223,1494.2384471942237,1481.7576726334246,1469.3883335597754,1456.9075589989768,1444.4267844381777,1431.9460098773789 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1772.6042940948998,1761.4607453799008,1750.4286321520517,1739.3965189242028,1728.3644056963537,1717.2208569813547,1706.1887437535054,1695.1566305256565,1684.1245172978074,1672.9809685828084,1661.9488553549593,1650.9167421271102,1639.884628899261,1628.741080184262,1617.7089669564132,1606.6768537285639,1595.644740500715,1584.501191785716,1573.4690785578669,1562.4369653300175,1551.4048521021687,1540.2613033871696,1529.2291901593205,1518.1970769314717,1507.1649637036223,1496.1328504757732,1484.9893017607742,1473.9571885329253,1462.925075305076 +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,3429.76142350241,3360.7828569565654,3291.8042904107215,3222.714288377727,3153.735721831883,3084.645719798889,3015.6671532530445,2946.5771512200504,2877.5985846742064,2808.5085826412123,2739.530016095368,2670.440014062374,2601.46144751653,2532.3714454835354,2503.1753478502383,2473.8678147297906,2444.560281609343,2415.2527484888956,2385.945215368448,2356.6376822480006,2327.330149127553,2298.022616007105,2268.715082886658,2239.40754976621,2210.100016645763,2180.9039190124654,2151.5963858920177,2122.2888527715704,2092.9813196511227 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3429.76142350241,3379.3925833106136,3328.912307631668,3278.543467439872,3228.0631917609267,3177.582916081981,3127.2140758901855,3076.7338002112397,3026.364960019444,2975.884684340498,2925.404408661552,2875.0355684697565,2824.5552927908107,2774.186452599015,2743.541693632768,2713.00837015367,2682.4750466745727,2651.830287708325,2621.2969642292283,2590.763640750131,2560.1188817838834,2529.585558304786,2499.052234825688,2468.407475859441,2437.8741523803433,2407.3408289012464,2376.807505422149,2346.1627464559015,2315.629422976804 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3429.76142350241,3398.0023096646623,3366.1317603397647,3334.2612110148675,3302.50209717712,3270.631547852223,3238.7609985273257,3206.8904492024285,3175.1313353646815,3143.260786039784,3111.390236714886,3079.519687389989,3047.760573552242,3015.890024227345,2984.0194749024477,2952.14892557755,2920.3898117398026,2888.5192624149054,2856.648713090008,2824.8895992522607,2793.0190499273635,2761.1485006024664,2729.2779512775687,2697.5188374398213,2665.648288114924,2633.777738790027,2601.9071894651297,2570.1480756273827,2538.277526302485 +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,3476.8986345668554,3406.0256647394617,3335.1526949120675,3264.279725084674,3193.406755257279,3122.5337854298855,3051.6608156024918,2980.7878457750976,2909.914875947704,2838.9304706331595,2768.057500805766,2697.1845309783716,2626.311561150978,2555.4385913235833,2525.908187228836,2496.2663476469384,2466.735943552191,2437.2055394574436,2407.5636998755463,2378.0332957807987,2348.3914561989013,2318.8610521041537,2289.2192125222564,2259.688808427509,2230.158404332761,2200.516564750864,2170.986160656116,2141.3443210742184,2111.8139169794713 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3476.8986345668554,3425.30400401641,3373.7093734659643,3322.1147429155185,3270.520112365073,3218.9254818146273,3167.330851264182,3115.847656200886,3064.2530256504406,3012.658395099995,2961.063764549549,2909.4691339991036,2857.874503448658,2806.2798728982125,2775.300807470515,2744.433177529968,2713.4541121022703,2682.586482161723,2651.6074167340253,2620.628351306328,2589.7607213657807,2558.781655938083,2527.914025997536,2496.9349605698385,2465.9558951421413,2435.0882652015935,2404.1091997738963,2373.241569833349,2342.2625044056517 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3476.8986345668554,3444.582343293358,3412.266052019861,3380.061196233514,3347.7449049600164,3315.428613686519,3283.112322413022,3250.9074666266747,3218.5911753531777,3186.2748840796803,3153.9585928061833,3121.642301532686,3089.4374457463387,3057.121154472841,3024.804863199344,2992.488571925847,2960.1722806523494,2927.967424866002,2895.6511335925047,2863.3348423190077,2831.0185510455103,2798.702259772013,2766.4974039856656,2734.181112712168,2701.8648214386712,2669.548530165174,2637.2322388916764,2605.027383105329,2572.711091831832 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 0b4c1ae..ffabb04 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.8,36.5,36.1,35.8,35.5,35.2,34.9,34.6,34.3,34.0,33.7,33.4,33.1,32.8,32.5,32.2,31.9,31.5,31.2 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,39.7,39.5,39.2,38.9,38.6,38.3,38,37.8,37.5,37.2,36.9,36.6,36.3,36.1,35.8,35.5,35.2,35.0,34.7,34.4,34.2,33.9,33.6,33.3,33.1,32.8,32.5,32.2 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,39.8,39.5,39.3,39,38.8,38.6,38.3,38.1,37.8,37.6,37.4,37.1,36.9,36.6,36.4,36.1,35.9,35.7,35.4,35.2,34.9,34.7,34.4,34.2,34.0,33.7,33.5,33.2 +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,78.2,76.5,74.8,73.2,71.5,69.8,68.1,66.4,64.8,63.1,61.4,59.7,58.0,56.4,55.7,55.1,54.4,53.8,53.2,52.5,51.9,51.2,50.6,49.9,49.3,48.7,48.0,47.4,46.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78.2,77,75.8,74.6,73.4,72.3,71.1,69.9,68.7,67.5,66.3,65.1,63.9,62.7,62.1,61.4,60.7,60.1,59.4,58.7,58.1,57.4,56.7,56.0,55.4,54.7,54.0,53.4,52.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78.2,77.5,76.8,76.1,75.4,74.7,74,73.3,72.6,71.9,71.2,70.5,69.8,69.1,68.4,67.7,67.0,66.3,65.6,64.9,64.2,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7 +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,79.3,77.5,75.8,74.1,72.4,70.7,68.9,67.2,65.5,63.8,62.0,60.3,58.6,56.9,56.2,55.6,54.9,54.3,53.6,53.0,52.3,51.7,51.0,50.4,49.8,49.1,48.5,47.8,47.2 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79.3,78,76.8,75.6,74.4,73.2,72,70.8,69.5,68.3,67.1,65.9,64.7,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7,58.0,57.4,56.7,56.0,55.3,54.7,54.0,53.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79.3,78.5,77.8,77.1,76.4,75.7,75,74.3,73.6,72.9,72.2,71.5,70.8,70.1,69.3,68.6,67.9,67.2,66.5,65.8,65.1,64.4,63.7,63.0,62.3,61.6,60.9,60.1,59.4 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 cd83fcd..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 @@ -8,24 +8,24 @@ NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6. 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,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG 1-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 1-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,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 1-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 1-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,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 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 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 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 +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 10a26a9..dbf4193 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,1490.7,1479.4,1468.1,1456.8,1445.5,1434.2,1422.9,1411.6,1400.3,1389.0,1377.7,1366.4,1355.1,1343.8,1331.4,1319.0,1306.5,1294.1,1281.6,1269.2,1256.8,1244.3,1231.9,1219.5,1207.0,1194.6,1182.1,1169.7,1157.3 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1490.7,1480,1469.4,1458.8,1448.2,1437.6,1427,1416.4,1405.8,1395.2,1384.6,1374.0,1363.4,1352.7,1341.6,1330.4,1319.2,1308.0,1296.8,1285.7,1274.5,1263.3,1252.1,1240.9,1229.7,1218.6,1207.4,1196.2,1185.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1490.7,1480.7,1470.8,1460.9,1451,1441,1431.1,1421.2,1411.3,1401.3,1391.4,1381.5,1371.6,1361.6,1351.7,1341.8,1331.9,1321.9,1312.0,1302.1,1292.2,1282.2,1272.3,1262.4,1252.5,1242.6,1232.6,1222.7,1212.8 +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,2977.8,2915.9,2854,2792,2730.1,2668.1,2606.2,2544.2,2482.3,2420.3,2358.4,2296.4,2234.5,2172.5,2146.3,2120.0,2093.7,2067.4,2041.1,2014.8,1988.5,1962.2,1935.9,1909.6,1883.3,1857.1,1830.8,1804.5,1778.2 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2977.8,2932.6,2887.3,2842.1,2796.8,2751.5,2706.3,2661,2615.8,2570.5,2525.2,2480.0,2434.7,2389.5,2362.0,2334.6,2307.2,2279.7,2252.3,2224.9,2197.4,2170.0,2142.6,2115.1,2087.7,2060.3,2032.9,2005.4,1978.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2977.8,2949.3,2920.7,2892.1,2863.6,2835,2806.4,2777.8,2749.3,2720.7,2692.1,2663.5,2635.0,2606.4,2577.8,2549.2,2520.7,2492.1,2463.5,2435.0,2406.4,2377.8,2349.2,2320.7,2292.1,2263.5,2234.9,2206.4,2177.8 +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,3020.1,2956.5,2892.9,2829.3,2765.7,2702.1,2638.5,2574.9,2511.3,2447.6,2384.0,2320.4,2256.8,2193.2,2166.7,2140.1,2113.6,2087.1,2060.5,2034.0,2007.4,1980.9,1954.3,1927.8,1901.3,1874.7,1848.2,1821.6,1795.1 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3020.1,2973.8,2927.5,2881.2,2834.9,2788.6,2742.3,2696.1,2649.8,2603.5,2557.2,2510.9,2464.6,2418.3,2390.5,2362.8,2335.0,2307.3,2279.5,2251.7,2224.0,2196.2,2168.5,2140.7,2112.9,2085.2,2057.4,2029.7,2001.9 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3020.1,2991.1,2962.1,2933.2,2904.2,2875.2,2846.2,2817.3,2788.3,2759.3,2730.3,2701.3,2672.4,2643.4,2614.4,2585.4,2556.4,2527.5,2498.5,2469.5,2440.5,2411.5,2382.6,2353.6,2324.6,2295.6,2266.6,2237.7,2208.7 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 bc2ce11..eed519d 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 @@ -1,31 +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 -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 -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 -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 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,2.53,2.52,2.5,2.49,2.47,2.46,2.44,2.42,2.41,2.39,2.38,2.36,2.35,2.33,2.31,2.3,2.28,2.27,2.25,2.24,2.22,2.2,2.19,2.17,2.16,2.14,2.13,2.11,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.51,2.49,2.48,2.46,2.45,2.43,2.42,2.41,2.39,2.38,2.36,2.35,2.34,2.32,2.31,2.29,2.28,2.27,2.25,2.24,2.22,2.21,2.19,2.18,2.17,2.15,2.14 +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,5.3,5.2,5.1,5,4.9,4.8,4.71,4.61,4.51,4.41,4.31,4.21,4.11,4.01,3.97,3.94,3.91,3.87,3.84,3.81,3.77,3.74,3.71,3.67,3.64,3.61,3.57,3.54,3.51 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.9,4.83,4.76,4.69,4.62,4.56,4.49,4.42,4.39,4.35,4.32,4.28,4.25,4.21,4.18,4.14,4.11,4.07,4.04,4.0,3.97,3.93,3.9 +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,5.39,5.29,5.18,5.08,4.98,4.88,4.77,4.67,4.57,4.47,4.36,4.26,4.16,4.06,4.02,3.99,3.95,3.92,3.89,3.85,3.82,3.79,3.75,3.72,3.69,3.65,3.62,3.58,3.55 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.45,4.41,4.38,4.34,4.31,4.27,4.24,4.2,4.17,4.13,4.1,4.06,4.03,3.99,3.96 +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 f098bf6..8faea65 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Moderate,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Conservative,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1359.2810670215313,1345.9832663823038,1332.7972119669355,1319.499411327708,1306.2016106884807,1293.0155562731122,1279.717755633885,1266.5317012185167,1253.233900579289,1239.9360999400615,1226.7500455246932,1213.452244885466,1200.1544442462384,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1359.2810670215313,1348.553429531062,1337.7140458167337,1326.9864083262646,1316.1470246119363,1305.4193871214673,1294.691749630998,1283.85236591667,1273.1247284262006,1262.2853447118723,1251.5577072214032,1240.8300697309342,1229.9906860166059,1219.2630485261366,1210.0998581696945,1201.048414037111,1191.8852236806683,1182.8337795480852,1173.6705891916426,1164.6191450590593,1155.455954702617,1146.4045105700336,1137.2413202135913,1128.0781298571487,1119.0266857245654,1109.863495368123,1100.8120512355397,1091.6488608790971,1082.5974167465138 -NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1359.2810670215313,1351.0118464559612,1342.742625890391,1334.361659100962,1326.0924385353921,1317.823217969822,1309.5539974042524,1301.2847768386823,1293.0155562731122,1284.7463357075424,1276.3653689181133,1268.0961483525432,1259.8269277869733,1251.5577072214032,1243.2884866558331,1235.0192660902633,1226.6382993008342,1218.369078735264,1210.0998581696945,1201.8306376041244,1193.5614170385543,1185.2921964729844,1177.0229759074143,1168.6420091179853,1160.3727885524154,1152.1035679868453,1143.8343474212754,1135.5651268557053,1127.2959062901352 -NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2772.9825450624217,2696.995112838265,2620.8959343902493,2544.7967559422336,2468.809323718077,2392.7101452700613,2316.7227130459046,2240.623534597889,2164.5243561498733,2088.5369239257166,2012.4377454777011,1936.4503132535444,1860.3511348055285,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2772.9825450624217,2722.249759430411,2671.4052275745416,2620.672441942531,2569.939656310521,2519.0951244546513,2468.362338822641,2417.5178069667713,2366.7850213347606,2316.0522357027503,2265.2077038468806,2214.4749182148703,2163.630386359001,2112.8976007269903,2089.989624835884,2067.1933951686374,2044.2854192775314,2021.4891896102843,1998.5812137191783,1975.7849840519311,1952.8770081608252,1930.0807784935782,1907.1728026024723,1884.376572935225,1861.5803432679784,1838.6723673768724,1815.8761377096253,1792.9681618185193,1770.1719321512721 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2772.9825450624217,2747.5044060225573,2722.026266982693,2696.4363817189696,2670.9582426791053,2645.4801036392414,2620.0019645993766,2594.5238255595127,2568.9339402957894,2543.455801255925,2517.9776622160607,2492.4995231761964,2467.021384136332,2441.431498872609,2415.9533598327444,2390.47522079288,2364.997081753016,2339.5189427131513,2313.929057449428,2288.450918409564,2262.9727793696998,2237.4946403298354,2212.016501289971,2186.4266160262478,2160.9484769863834,2135.470337946519,2109.992198906655,2084.514059866791,2058.9241746030675 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2679.339209468534,2611.6209978099478,2543.902786151361,2476.1845744927746,2408.466362834188,2340.8598973994604,2273.1416857408735,2205.4234740822867,2137.7052624237003,2070.098796988973,2002.3805853303863,1934.6623736717995,1866.944162013213,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2679.339209468534,2633.1880190147454,2587.0368285609557,2540.885638107167,2494.7344476533776,2448.583257199588,2402.432066745799,2356.2808762920095,2310.1296858382207,2263.9784953844314,2217.827304930642,2171.676114476853,2125.5249240230632,2079.373733569274,2056.800996349745,2034.3400053540756,2011.8790143584058,1989.3062771388768,1966.845286143207,1944.3842951475372,1921.8115579280084,1899.3505669323386,1876.8895759366685,1854.31683871714,1831.85584772147,1809.3948567258,1786.8221195062713,1764.3611285106015,1741.9001375149314 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2679.339209468534,2654.6432939956835,2630.0591247466914,2605.4749554976997,2580.890786248708,2556.194870775857,2531.6107015268653,2507.0265322778732,2482.4423630288816,2457.746447556031,2433.162278307039,2408.578109058047,2383.993939809055,2359.4097705600634,2334.7138550872123,2310.1296858382207,2285.5455165892286,2260.961347340237,2236.265431867386,2211.681262618394,2187.097093369402,2162.5129241204104,2137.8170086475593,2113.2328393985676,2088.6486701495755,2064.064500900584,2039.480331651592,2014.7844161787411,1990.2002469297493 +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,1772.6042940948998,1760.012084046951,1747.419873999002,1734.827663951053,1722.2354539031041,1709.6432438551553,1697.0510338072063,1684.4588237592573,1671.8666137113084,1659.2744036633594,1646.6821936154106,1634.0899835674618,1621.4977735195125,1608.9055634715637,1595.087563064965,1581.269562658366,1567.3401267646173,1553.5221263580183,1539.5926904642695,1525.7746900576708,1511.9566896510719,1498.027253757323,1484.2092533507243,1470.3912529441254,1456.4618170503766,1442.6438166437777,1428.714380750029,1414.8963803434303,1401.0783799368314 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1772.6042940948998,1760.680696969851,1748.868535331952,1737.0563736940528,1725.2442120561539,1713.432050418255,1701.619888780356,1689.807727142457,1677.9955655045578,1666.1834038666589,1654.37124222876,1642.559080590861,1630.746918952962,1618.8233218279129,1606.453982754264,1593.973208193465,1581.4924336326662,1569.0116590718671,1556.530884511068,1544.1615454374194,1531.6807708766203,1519.1999963158214,1506.7192217550223,1494.2384471942237,1481.7576726334246,1469.3883335597754,1456.9075589989768,1444.4267844381777,1431.9460098773789 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1772.6042940948998,1761.4607453799008,1750.4286321520517,1739.3965189242028,1728.3644056963537,1717.2208569813547,1706.1887437535054,1695.1566305256565,1684.1245172978074,1672.9809685828084,1661.9488553549593,1650.9167421271102,1639.884628899261,1628.741080184262,1617.7089669564132,1606.6768537285639,1595.644740500715,1584.501191785716,1573.4690785578669,1562.4369653300175,1551.4048521021687,1540.2613033871696,1529.2291901593205,1518.1970769314717,1507.1649637036223,1496.1328504757732,1484.9893017607742,1473.9571885329253,1462.925075305076 +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,3429.76142350241,3360.7828569565654,3291.8042904107215,3222.714288377727,3153.735721831883,3084.645719798889,3015.6671532530445,2946.5771512200504,2877.5985846742064,2808.5085826412123,2739.530016095368,2670.440014062374,2601.46144751653,2532.3714454835354,2503.1753478502383,2473.8678147297906,2444.560281609343,2415.2527484888956,2385.945215368448,2356.6376822480006,2327.330149127553,2298.022616007105,2268.715082886658,2239.40754976621,2210.100016645763,2180.9039190124654,2151.5963858920177,2122.2888527715704,2092.9813196511227 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3429.76142350241,3379.3925833106136,3328.912307631668,3278.543467439872,3228.0631917609267,3177.582916081981,3127.2140758901855,3076.7338002112397,3026.364960019444,2975.884684340498,2925.404408661552,2875.0355684697565,2824.5552927908107,2774.186452599015,2743.541693632768,2713.00837015367,2682.4750466745727,2651.830287708325,2621.2969642292283,2590.763640750131,2560.1188817838834,2529.585558304786,2499.052234825688,2468.407475859441,2437.8741523803433,2407.3408289012464,2376.807505422149,2346.1627464559015,2315.629422976804 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3429.76142350241,3398.0023096646623,3366.1317603397647,3334.2612110148675,3302.50209717712,3270.631547852223,3238.7609985273257,3206.8904492024285,3175.1313353646815,3143.260786039784,3111.390236714886,3079.519687389989,3047.760573552242,3015.890024227345,2984.0194749024477,2952.14892557755,2920.3898117398026,2888.5192624149054,2856.648713090008,2824.8895992522607,2793.0190499273635,2761.1485006024664,2729.2779512775687,2697.5188374398213,2665.648288114924,2633.777738790027,2601.9071894651297,2570.1480756273827,2538.277526302485 +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,3476.8986345668554,3406.0256647394617,3335.1526949120675,3264.279725084674,3193.406755257279,3122.5337854298855,3051.6608156024918,2980.7878457750976,2909.914875947704,2838.9304706331595,2768.057500805766,2697.1845309783716,2626.311561150978,2555.4385913235833,2525.908187228836,2496.2663476469384,2466.735943552191,2437.2055394574436,2407.5636998755463,2378.0332957807987,2348.3914561989013,2318.8610521041537,2289.2192125222564,2259.688808427509,2230.158404332761,2200.516564750864,2170.986160656116,2141.3443210742184,2111.8139169794713 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3476.8986345668554,3425.30400401641,3373.7093734659643,3322.1147429155185,3270.520112365073,3218.9254818146273,3167.330851264182,3115.847656200886,3064.2530256504406,3012.658395099995,2961.063764549549,2909.4691339991036,2857.874503448658,2806.2798728982125,2775.300807470515,2744.433177529968,2713.4541121022703,2682.586482161723,2651.6074167340253,2620.628351306328,2589.7607213657807,2558.781655938083,2527.914025997536,2496.9349605698385,2465.9558951421413,2435.0882652015935,2404.1091997738963,2373.241569833349,2342.2625044056517 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3476.8986345668554,3444.582343293358,3412.266052019861,3380.061196233514,3347.7449049600164,3315.428613686519,3283.112322413022,3250.9074666266747,3218.5911753531777,3186.2748840796803,3153.9585928061833,3121.642301532686,3089.4374457463387,3057.121154472841,3024.804863199344,2992.488571925847,2960.1722806523494,2927.967424866002,2895.6511335925047,2863.3348423190077,2831.0185510455103,2798.702259772013,2766.4974039856656,2734.181112712168,2701.8648214386712,2669.548530165174,2637.2322388916764,2605.027383105329,2572.711091831832 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 0b4c1ae..ffabb04 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.8,36.5,36.1,35.8,35.5,35.2,34.9,34.6,34.3,34.0,33.7,33.4,33.1,32.8,32.5,32.2,31.9,31.5,31.2 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,39.7,39.5,39.2,38.9,38.6,38.3,38,37.8,37.5,37.2,36.9,36.6,36.3,36.1,35.8,35.5,35.2,35.0,34.7,34.4,34.2,33.9,33.6,33.3,33.1,32.8,32.5,32.2 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,39.8,39.5,39.3,39,38.8,38.6,38.3,38.1,37.8,37.6,37.4,37.1,36.9,36.6,36.4,36.1,35.9,35.7,35.4,35.2,34.9,34.7,34.4,34.2,34.0,33.7,33.5,33.2 +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,78.2,76.5,74.8,73.2,71.5,69.8,68.1,66.4,64.8,63.1,61.4,59.7,58.0,56.4,55.7,55.1,54.4,53.8,53.2,52.5,51.9,51.2,50.6,49.9,49.3,48.7,48.0,47.4,46.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78.2,77,75.8,74.6,73.4,72.3,71.1,69.9,68.7,67.5,66.3,65.1,63.9,62.7,62.1,61.4,60.7,60.1,59.4,58.7,58.1,57.4,56.7,56.0,55.4,54.7,54.0,53.4,52.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78.2,77.5,76.8,76.1,75.4,74.7,74,73.3,72.6,71.9,71.2,70.5,69.8,69.1,68.4,67.7,67.0,66.3,65.6,64.9,64.2,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7 +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,79.3,77.5,75.8,74.1,72.4,70.7,68.9,67.2,65.5,63.8,62.0,60.3,58.6,56.9,56.2,55.6,54.9,54.3,53.6,53.0,52.3,51.7,51.0,50.4,49.8,49.1,48.5,47.8,47.2 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79.3,78,76.8,75.6,74.4,73.2,72,70.8,69.5,68.3,67.1,65.9,64.7,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7,58.0,57.4,56.7,56.0,55.3,54.7,54.0,53.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79.3,78.5,77.8,77.1,76.4,75.7,75,74.3,73.6,72.9,72.2,71.5,70.8,70.1,69.3,68.6,67.9,67.2,66.5,65.8,65.1,64.4,63.7,63.0,62.3,61.6,60.9,60.1,59.4 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 cd83fcd..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 @@ -8,24 +8,24 @@ NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6. 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,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG 1-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 1-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,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 1-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 1-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,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 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 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 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 +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 10a26a9..dbf4193 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,1490.7,1479.4,1468.1,1456.8,1445.5,1434.2,1422.9,1411.6,1400.3,1389.0,1377.7,1366.4,1355.1,1343.8,1331.4,1319.0,1306.5,1294.1,1281.6,1269.2,1256.8,1244.3,1231.9,1219.5,1207.0,1194.6,1182.1,1169.7,1157.3 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1490.7,1480,1469.4,1458.8,1448.2,1437.6,1427,1416.4,1405.8,1395.2,1384.6,1374.0,1363.4,1352.7,1341.6,1330.4,1319.2,1308.0,1296.8,1285.7,1274.5,1263.3,1252.1,1240.9,1229.7,1218.6,1207.4,1196.2,1185.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1490.7,1480.7,1470.8,1460.9,1451,1441,1431.1,1421.2,1411.3,1401.3,1391.4,1381.5,1371.6,1361.6,1351.7,1341.8,1331.9,1321.9,1312.0,1302.1,1292.2,1282.2,1272.3,1262.4,1252.5,1242.6,1232.6,1222.7,1212.8 +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,2977.8,2915.9,2854,2792,2730.1,2668.1,2606.2,2544.2,2482.3,2420.3,2358.4,2296.4,2234.5,2172.5,2146.3,2120.0,2093.7,2067.4,2041.1,2014.8,1988.5,1962.2,1935.9,1909.6,1883.3,1857.1,1830.8,1804.5,1778.2 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2977.8,2932.6,2887.3,2842.1,2796.8,2751.5,2706.3,2661,2615.8,2570.5,2525.2,2480.0,2434.7,2389.5,2362.0,2334.6,2307.2,2279.7,2252.3,2224.9,2197.4,2170.0,2142.6,2115.1,2087.7,2060.3,2032.9,2005.4,1978.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2977.8,2949.3,2920.7,2892.1,2863.6,2835,2806.4,2777.8,2749.3,2720.7,2692.1,2663.5,2635.0,2606.4,2577.8,2549.2,2520.7,2492.1,2463.5,2435.0,2406.4,2377.8,2349.2,2320.7,2292.1,2263.5,2234.9,2206.4,2177.8 +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,3020.1,2956.5,2892.9,2829.3,2765.7,2702.1,2638.5,2574.9,2511.3,2447.6,2384.0,2320.4,2256.8,2193.2,2166.7,2140.1,2113.6,2087.1,2060.5,2034.0,2007.4,1980.9,1954.3,1927.8,1901.3,1874.7,1848.2,1821.6,1795.1 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3020.1,2973.8,2927.5,2881.2,2834.9,2788.6,2742.3,2696.1,2649.8,2603.5,2557.2,2510.9,2464.6,2418.3,2390.5,2362.8,2335.0,2307.3,2279.5,2251.7,2224.0,2196.2,2168.5,2140.7,2112.9,2085.2,2057.4,2029.7,2001.9 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3020.1,2991.1,2962.1,2933.2,2904.2,2875.2,2846.2,2817.3,2788.3,2759.3,2730.3,2701.3,2672.4,2643.4,2614.4,2585.4,2556.4,2527.5,2498.5,2469.5,2440.5,2411.5,2382.6,2353.6,2324.6,2295.6,2266.6,2237.7,2208.7 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 bc2ce11..eed519d 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 @@ -1,31 +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 -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 -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 -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 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,2.53,2.52,2.5,2.49,2.47,2.46,2.44,2.42,2.41,2.39,2.38,2.36,2.35,2.33,2.31,2.3,2.28,2.27,2.25,2.24,2.22,2.2,2.19,2.17,2.16,2.14,2.13,2.11,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.51,2.49,2.48,2.46,2.45,2.43,2.42,2.41,2.39,2.38,2.36,2.35,2.34,2.32,2.31,2.29,2.28,2.27,2.25,2.24,2.22,2.21,2.19,2.18,2.17,2.15,2.14 +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,5.3,5.2,5.1,5,4.9,4.8,4.71,4.61,4.51,4.41,4.31,4.21,4.11,4.01,3.97,3.94,3.91,3.87,3.84,3.81,3.77,3.74,3.71,3.67,3.64,3.61,3.57,3.54,3.51 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.9,4.83,4.76,4.69,4.62,4.56,4.49,4.42,4.39,4.35,4.32,4.28,4.25,4.21,4.18,4.14,4.11,4.07,4.04,4.0,3.97,3.93,3.9 +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,5.39,5.29,5.18,5.08,4.98,4.88,4.77,4.67,4.57,4.47,4.36,4.26,4.16,4.06,4.02,3.99,3.95,3.92,3.89,3.85,3.82,3.79,3.75,3.72,3.69,3.65,3.62,3.58,3.55 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.45,4.41,4.38,4.34,4.31,4.27,4.24,4.2,4.17,4.13,4.1,4.06,4.03,3.99,3.96 +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 f098bf6..8faea65 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Moderate,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG Combustion Turbine (F-Frame)/Conservative,1232.1138642699277,1223.1741663612036,1214.3462146763384,1205.518262991473,1196.690311306608,1187.7506133978836,1178.9226617130182,1170.0947100281528,1161.2667583432878,1152.4388066584224,1143.499108749698,1134.6711570648329,1125.8432053799677,1117.0152536951025,1108.0755557863781,1099.247604101513,1090.4196524166475,1081.5917007317823,1072.652002823058,1063.8240511381928,1054.9960994533276,1046.1681477684624,1037.340196083597,1028.4004981748726,1019.5725464900074,1010.7445948051421,1001.916643120277,992.9769452115527,984.1489935266874 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1359.2810670215313,1345.9832663823038,1332.7972119669355,1319.499411327708,1306.2016106884807,1293.0155562731122,1279.717755633885,1266.5317012185167,1253.233900579289,1239.9360999400615,1226.7500455246932,1213.452244885466,1200.1544442462384,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1359.2810670215313,1348.553429531062,1337.7140458167337,1326.9864083262646,1316.1470246119363,1305.4193871214673,1294.691749630998,1283.85236591667,1273.1247284262006,1262.2853447118723,1251.5577072214032,1240.8300697309342,1229.9906860166059,1219.2630485261366,1210.0998581696945,1201.048414037111,1191.8852236806683,1182.8337795480852,1173.6705891916426,1164.6191450590593,1155.455954702617,1146.4045105700336,1137.2413202135913,1128.0781298571487,1119.0266857245654,1109.863495368123,1100.8120512355397,1091.6488608790971,1082.5974167465138 -NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1359.2810670215313,1351.0118464559612,1342.742625890391,1334.361659100962,1326.0924385353921,1317.823217969822,1309.5539974042524,1301.2847768386823,1293.0155562731122,1284.7463357075424,1276.3653689181133,1268.0961483525432,1259.8269277869733,1251.5577072214032,1243.2884866558331,1235.0192660902633,1226.6382993008342,1218.369078735264,1210.0998581696945,1201.8306376041244,1193.5614170385543,1185.2921964729844,1177.0229759074143,1168.6420091179853,1160.3727885524154,1152.1035679868453,1143.8343474212754,1135.5651268557053,1127.2959062901352 -NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1394.8163662087104,1378.8366561968658,1362.856946185021,1346.8772361731762,1330.8975261613316,1314.9178161494867,1298.8263599137829,1282.8466499019382,1266.8669398900936,1250.887229878249,1234.907519866404,1218.9278098545594,1202.9480998427148,1186.9683898308701,1177.0229759074143,1167.0775619839587,1157.1321480605027,1147.1867341370469,1137.2413202135913,1127.2959062901352,1117.3504923666796,1107.4050784432238,1097.459664519768,1087.6259968201712,1077.6805828967154,1067.7351689732595,1057.789755049804,1047.8443411263481,1037.8989272028923 -NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1394.8163662087104,1382.5242815842144,1370.3439431835775,1358.0518585590814,1345.7597739345856,1333.4676893100898,1321.287350909453,1308.995266284957,1296.703181660461,1284.5228432598242,1272.2307586353281,1259.9386740108323,1247.6465893863365,1235.4662509856994,1226.1913144053979,1216.9163778250966,1207.753187468654,1198.4782508883527,1189.3150605319101,1180.0401239516088,1170.7651873713073,1161.601997014865,1152.3270604345635,1143.052123854262,1133.8889334978196,1124.613996917518,1115.3390603372166,1106.1758699807742,1096.9009334004727 -NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1394.8163662087104,1386.3236531954221,1377.7191939582751,1369.2264809449869,1360.7337679316988,1352.1293086945518,1343.6365956812638,1335.1438826679755,1326.5394234308283,1318.0467104175402,1309.5539974042524,1300.9495381671052,1292.456825153817,1283.9641121405289,1275.3596529033816,1266.8669398900936,1258.3742268768053,1249.7697676396585,1241.2770546263703,1232.7843416130822,1224.179882375935,1215.687169362647,1207.0827101255,1198.5899971122117,1190.0972840989236,1181.4928248617764,1173.0001118484884,1164.5073988352,1155.9029395980533 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2772.9825450624217,2696.995112838265,2620.8959343902493,2544.7967559422336,2468.809323718077,2392.7101452700613,2316.7227130459046,2240.623534597889,2164.5243561498733,2088.5369239257166,2012.4377454777011,1936.4503132535444,1860.3511348055285,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2772.9825450624217,2722.249759430411,2671.4052275745416,2620.672441942531,2569.939656310521,2519.0951244546513,2468.362338822641,2417.5178069667713,2366.7850213347606,2316.0522357027503,2265.2077038468806,2214.4749182148703,2163.630386359001,2112.8976007269903,2089.989624835884,2067.1933951686374,2044.2854192775314,2021.4891896102843,1998.5812137191783,1975.7849840519311,1952.8770081608252,1930.0807784935782,1907.1728026024723,1884.376572935225,1861.5803432679784,1838.6723673768724,1815.8761377096253,1792.9681618185193,1770.1719321512721 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2772.9825450624217,2747.5044060225573,2722.026266982693,2696.4363817189696,2670.9582426791053,2645.4801036392414,2620.0019645993766,2594.5238255595127,2568.9339402957894,2543.455801255925,2517.9776622160607,2492.4995231761964,2467.021384136332,2441.431498872609,2415.9533598327444,2390.47522079288,2364.997081753016,2339.5189427131513,2313.929057449428,2288.450918409564,2262.9727793696998,2237.4946403298354,2212.016501289971,2186.4266160262478,2160.9484769863834,2135.470337946519,2109.992198906655,2084.514059866791,2058.9241746030675 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2643.133432938201,2576.979668413641,2510.9376501129404,2444.8956318122396,2378.8536135115387,2312.8115952108374,2246.769576910137,2180.615812385577,2114.573794084876,2048.5317757841754,1982.4897574834745,1916.4477391827738,1850.405720882073,1784.251956357513,1764.1376360628833,1743.9115695443945,1723.6855030259057,1703.4594365074172,1683.3451162127874,1663.1190496942986,1642.8929831758098,1622.666916657321,1602.4408501388323,1582.3265298442027,1562.100463325714,1541.8743968072251,1521.6483302887366,1501.4222637702476,1481.3079434756178 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2643.133432938201,2597.876212275284,2552.7307378362266,2507.5852633971685,2462.439788958111,2417.294314519053,2372.1488400799954,2327.003365640938,2281.7461449780208,2236.600670538963,2191.455196099905,2146.3097216608476,2101.1642472217895,2056.018772782732,2033.7812742347803,2011.5437756868284,1989.3062771388768,1967.0687785909251,1944.8312800429735,1922.5937814950216,1900.3562829470698,1878.1187843991183,1855.8812858511665,1833.6437873032148,1811.4062887552632,1789.1687902073113,1766.9312916593597,1744.6937931114078,1722.4562945634564 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2643.133432938201,2618.7727561369275,2594.5238255595127,2570.274894982098,2546.0259644046832,2521.7770338272685,2497.5281032498538,2473.2791726724395,2449.0302420950243,2424.669565293751,2400.420634716336,2376.1717041389215,2351.9227735615063,2327.673842984092,2303.4249124066773,2279.1759818292626,2254.927051251848,2230.566374450574,2206.3174438731594,2182.0685132957447,2157.81958271833,2133.570652140915,2109.3217215635004,2085.072790986086,2060.8238604086714,2036.4631836073977,2012.214253029983,1987.9653224525682,1963.7163918751535 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2813.658170547117,2735.5475600696386,2657.5486958160186,2579.5498315623995,2501.5509673087795,2423.440356831301,2345.4414925776814,2267.442628324062,2189.4437640704423,2111.3331535929638,2033.334289339344,1955.3354250857244,1877.3365608321049,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2813.658170547117,2761.6961764526573,2709.7341823581974,2657.772188263737,2605.810194169277,2553.848200074817,2501.886205980357,2449.924211885897,2397.962217791437,2346.0002236969767,2294.038229602517,2242.076235508057,2190.1142414135966,2138.1522473191367,2115.0207789803126,2091.8893106414885,2068.757842302664,2045.6263739638398,2022.494905625016,1999.3634372861918,1976.2319689473675,1953.1005006085434,1929.969032269719,1906.8375639308952,1883.706095592071,1860.5746272532467,1837.3314126905636,1814.1999443517395,1791.0684760129152 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2813.658170547117,2787.7330466118165,2761.8079226765162,2735.994544965075,2710.069421029774,2684.1442970944736,2658.2191731591734,2632.4057954477316,2606.4806715124314,2580.555547577131,2554.742169865689,2528.8170459303888,2502.8919219950885,2477.078544283647,2451.1534203483466,2425.2282964130463,2399.414918701604,2373.489794766304,2347.5646708310037,2321.639546895703,2295.8261691842617,2269.901045248961,2243.9759213136604,2218.162543602219,2192.2374196669184,2166.312295731618,2140.498918020177,2114.573794084876,2088.6486701495755 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2679.339209468534,2611.6209978099478,2543.902786151361,2476.1845744927746,2408.466362834188,2340.8598973994604,2273.1416857408735,2205.4234740822867,2137.7052624237003,2070.098796988973,2002.3805853303863,1934.6623736717995,1866.944162013213,1799.3376965784853,1778.8881376122786,1758.5503248699306,1738.1007659037239,1717.7629531613761,1697.4251404190281,1676.9755814528214,1656.6377687104734,1636.1882097442667,1615.8503970019187,1595.512584259571,1575.0630252933643,1554.7252125510163,1534.2756535848096,1513.9378408424616,1493.6000281001138 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2679.339209468534,2633.1880190147454,2587.0368285609557,2540.885638107167,2494.7344476533776,2448.583257199588,2402.432066745799,2356.2808762920095,2310.1296858382207,2263.9784953844314,2217.827304930642,2171.676114476853,2125.5249240230632,2079.373733569274,2056.800996349745,2034.3400053540756,2011.8790143584058,1989.3062771388768,1966.845286143207,1944.3842951475372,1921.8115579280084,1899.3505669323386,1876.8895759366685,1854.31683871714,1831.85584772147,1809.3948567258,1786.8221195062713,1764.3611285106015,1741.9001375149314 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2679.339209468534,2654.6432939956835,2630.0591247466914,2605.4749554976997,2580.890786248708,2556.194870775857,2531.6107015268653,2507.0265322778732,2482.4423630288816,2457.746447556031,2433.162278307039,2408.578109058047,2383.993939809055,2359.4097705600634,2334.7138550872123,2310.1296858382207,2285.5455165892286,2260.961347340237,2236.265431867386,2211.681262618394,2187.097093369402,2162.5129241204104,2137.8170086475593,2113.2328393985676,2088.6486701495755,2064.064500900584,2039.480331651592,2014.7844161787411,1990.2002469297493 +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,1772.6042940948998,1760.012084046951,1747.419873999002,1734.827663951053,1722.2354539031041,1709.6432438551553,1697.0510338072063,1684.4588237592573,1671.8666137113084,1659.2744036633594,1646.6821936154106,1634.0899835674618,1621.4977735195125,1608.9055634715637,1595.087563064965,1581.269562658366,1567.3401267646173,1553.5221263580183,1539.5926904642695,1525.7746900576708,1511.9566896510719,1498.027253757323,1484.2092533507243,1470.3912529441254,1456.4618170503766,1442.6438166437777,1428.714380750029,1414.8963803434303,1401.0783799368314 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1772.6042940948998,1760.680696969851,1748.868535331952,1737.0563736940528,1725.2442120561539,1713.432050418255,1701.619888780356,1689.807727142457,1677.9955655045578,1666.1834038666589,1654.37124222876,1642.559080590861,1630.746918952962,1618.8233218279129,1606.453982754264,1593.973208193465,1581.4924336326662,1569.0116590718671,1556.530884511068,1544.1615454374194,1531.6807708766203,1519.1999963158214,1506.7192217550223,1494.2384471942237,1481.7576726334246,1469.3883335597754,1456.9075589989768,1444.4267844381777,1431.9460098773789 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1772.6042940948998,1761.4607453799008,1750.4286321520517,1739.3965189242028,1728.3644056963537,1717.2208569813547,1706.1887437535054,1695.1566305256565,1684.1245172978074,1672.9809685828084,1661.9488553549593,1650.9167421271102,1639.884628899261,1628.741080184262,1617.7089669564132,1606.6768537285639,1595.644740500715,1584.501191785716,1573.4690785578669,1562.4369653300175,1551.4048521021687,1540.2613033871696,1529.2291901593205,1518.1970769314717,1507.1649637036223,1496.1328504757732,1484.9893017607742,1473.9571885329253,1462.925075305076 +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,3429.76142350241,3360.7828569565654,3291.8042904107215,3222.714288377727,3153.735721831883,3084.645719798889,3015.6671532530445,2946.5771512200504,2877.5985846742064,2808.5085826412123,2739.530016095368,2670.440014062374,2601.46144751653,2532.3714454835354,2503.1753478502383,2473.8678147297906,2444.560281609343,2415.2527484888956,2385.945215368448,2356.6376822480006,2327.330149127553,2298.022616007105,2268.715082886658,2239.40754976621,2210.100016645763,2180.9039190124654,2151.5963858920177,2122.2888527715704,2092.9813196511227 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3429.76142350241,3379.3925833106136,3328.912307631668,3278.543467439872,3228.0631917609267,3177.582916081981,3127.2140758901855,3076.7338002112397,3026.364960019444,2975.884684340498,2925.404408661552,2875.0355684697565,2824.5552927908107,2774.186452599015,2743.541693632768,2713.00837015367,2682.4750466745727,2651.830287708325,2621.2969642292283,2590.763640750131,2560.1188817838834,2529.585558304786,2499.052234825688,2468.407475859441,2437.8741523803433,2407.3408289012464,2376.807505422149,2346.1627464559015,2315.629422976804 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3429.76142350241,3398.0023096646623,3366.1317603397647,3334.2612110148675,3302.50209717712,3270.631547852223,3238.7609985273257,3206.8904492024285,3175.1313353646815,3143.260786039784,3111.390236714886,3079.519687389989,3047.760573552242,3015.890024227345,2984.0194749024477,2952.14892557755,2920.3898117398026,2888.5192624149054,2856.648713090008,2824.8895992522607,2793.0190499273635,2761.1485006024664,2729.2779512775687,2697.5188374398213,2665.648288114924,2633.777738790027,2601.9071894651297,2570.1480756273827,2538.277526302485 +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,3476.8986345668554,3406.0256647394617,3335.1526949120675,3264.279725084674,3193.406755257279,3122.5337854298855,3051.6608156024918,2980.7878457750976,2909.914875947704,2838.9304706331595,2768.057500805766,2697.1845309783716,2626.311561150978,2555.4385913235833,2525.908187228836,2496.2663476469384,2466.735943552191,2437.2055394574436,2407.5636998755463,2378.0332957807987,2348.3914561989013,2318.8610521041537,2289.2192125222564,2259.688808427509,2230.158404332761,2200.516564750864,2170.986160656116,2141.3443210742184,2111.8139169794713 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3476.8986345668554,3425.30400401641,3373.7093734659643,3322.1147429155185,3270.520112365073,3218.9254818146273,3167.330851264182,3115.847656200886,3064.2530256504406,3012.658395099995,2961.063764549549,2909.4691339991036,2857.874503448658,2806.2798728982125,2775.300807470515,2744.433177529968,2713.4541121022703,2682.586482161723,2651.6074167340253,2620.628351306328,2589.7607213657807,2558.781655938083,2527.914025997536,2496.9349605698385,2465.9558951421413,2435.0882652015935,2404.1091997738963,2373.241569833349,2342.2625044056517 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3476.8986345668554,3444.582343293358,3412.266052019861,3380.061196233514,3347.7449049600164,3315.428613686519,3283.112322413022,3250.9074666266747,3218.5911753531777,3186.2748840796803,3153.9585928061833,3121.642301532686,3089.4374457463387,3057.121154472841,3024.804863199344,2992.488571925847,2960.1722806523494,2927.967424866002,2895.6511335925047,2863.3348423190077,2831.0185510455103,2798.702259772013,2766.4974039856656,2734.181112712168,2701.8648214386712,2669.548530165174,2637.2322388916764,2605.027383105329,2572.711091831832 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 0b4c1ae..ffabb04 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.8,36.5,36.1,35.8,35.5,35.2,34.9,34.6,34.3,34.0,33.7,33.4,33.1,32.8,32.5,32.2,31.9,31.5,31.2 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,39.7,39.5,39.2,38.9,38.6,38.3,38,37.8,37.5,37.2,36.9,36.6,36.3,36.1,35.8,35.5,35.2,35.0,34.7,34.4,34.2,33.9,33.6,33.3,33.1,32.8,32.5,32.2 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,39.8,39.5,39.3,39,38.8,38.6,38.3,38.1,37.8,37.6,37.4,37.1,36.9,36.6,36.4,36.1,35.9,35.7,35.4,35.2,34.9,34.7,34.4,34.2,34.0,33.7,33.5,33.2 +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,78.2,76.5,74.8,73.2,71.5,69.8,68.1,66.4,64.8,63.1,61.4,59.7,58.0,56.4,55.7,55.1,54.4,53.8,53.2,52.5,51.9,51.2,50.6,49.9,49.3,48.7,48.0,47.4,46.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78.2,77,75.8,74.6,73.4,72.3,71.1,69.9,68.7,67.5,66.3,65.1,63.9,62.7,62.1,61.4,60.7,60.1,59.4,58.7,58.1,57.4,56.7,56.0,55.4,54.7,54.0,53.4,52.7 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78.2,77.5,76.8,76.1,75.4,74.7,74,73.3,72.6,71.9,71.2,70.5,69.8,69.1,68.4,67.7,67.0,66.3,65.6,64.9,64.2,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7 +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,79.3,77.5,75.8,74.1,72.4,70.7,68.9,67.2,65.5,63.8,62.0,60.3,58.6,56.9,56.2,55.6,54.9,54.3,53.6,53.0,52.3,51.7,51.0,50.4,49.8,49.1,48.5,47.8,47.2 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79.3,78,76.8,75.6,74.4,73.2,72,70.8,69.5,68.3,67.1,65.9,64.7,63.5,62.8,62.1,61.4,60.8,60.1,59.4,58.7,58.0,57.4,56.7,56.0,55.3,54.7,54.0,53.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79.3,78.5,77.8,77.1,76.4,75.7,75,74.3,73.6,72.9,72.2,71.5,70.8,70.1,69.3,68.6,67.9,67.2,66.5,65.8,65.1,64.4,63.7,63.0,62.3,61.6,60.9,60.1,59.4 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 cd83fcd..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 @@ -8,24 +8,24 @@ NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6. 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,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG 1-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 1-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,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 1-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 1-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,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 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 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 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 +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 10a26a9..dbf4193 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 @@ -1,31 +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 -NG Combustion Turbine (F-Frame)/Advanced,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,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,1490.7,1479.4,1468.1,1456.8,1445.5,1434.2,1422.9,1411.6,1400.3,1389.0,1377.7,1366.4,1355.1,1343.8,1331.4,1319.0,1306.5,1294.1,1281.6,1269.2,1256.8,1244.3,1231.9,1219.5,1207.0,1194.6,1182.1,1169.7,1157.3 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1490.7,1480,1469.4,1458.8,1448.2,1437.6,1427,1416.4,1405.8,1395.2,1384.6,1374.0,1363.4,1352.7,1341.6,1330.4,1319.2,1308.0,1296.8,1285.7,1274.5,1263.3,1252.1,1240.9,1229.7,1218.6,1207.4,1196.2,1185.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1490.7,1480.7,1470.8,1460.9,1451,1441,1431.1,1421.2,1411.3,1401.3,1391.4,1381.5,1371.6,1361.6,1351.7,1341.8,1331.9,1321.9,1312.0,1302.1,1292.2,1282.2,1272.3,1262.4,1252.5,1242.6,1232.6,1222.7,1212.8 +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,2977.8,2915.9,2854,2792,2730.1,2668.1,2606.2,2544.2,2482.3,2420.3,2358.4,2296.4,2234.5,2172.5,2146.3,2120.0,2093.7,2067.4,2041.1,2014.8,1988.5,1962.2,1935.9,1909.6,1883.3,1857.1,1830.8,1804.5,1778.2 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2977.8,2932.6,2887.3,2842.1,2796.8,2751.5,2706.3,2661,2615.8,2570.5,2525.2,2480.0,2434.7,2389.5,2362.0,2334.6,2307.2,2279.7,2252.3,2224.9,2197.4,2170.0,2142.6,2115.1,2087.7,2060.3,2032.9,2005.4,1978.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2977.8,2949.3,2920.7,2892.1,2863.6,2835,2806.4,2777.8,2749.3,2720.7,2692.1,2663.5,2635.0,2606.4,2577.8,2549.2,2520.7,2492.1,2463.5,2435.0,2406.4,2377.8,2349.2,2320.7,2292.1,2263.5,2234.9,2206.4,2177.8 +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,3020.1,2956.5,2892.9,2829.3,2765.7,2702.1,2638.5,2574.9,2511.3,2447.6,2384.0,2320.4,2256.8,2193.2,2166.7,2140.1,2113.6,2087.1,2060.5,2034.0,2007.4,1980.9,1954.3,1927.8,1901.3,1874.7,1848.2,1821.6,1795.1 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3020.1,2973.8,2927.5,2881.2,2834.9,2788.6,2742.3,2696.1,2649.8,2603.5,2557.2,2510.9,2464.6,2418.3,2390.5,2362.8,2335.0,2307.3,2279.5,2251.7,2224.0,2196.2,2168.5,2140.7,2112.9,2085.2,2057.4,2029.7,2001.9 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3020.1,2991.1,2962.1,2933.2,2904.2,2875.2,2846.2,2817.3,2788.3,2759.3,2730.3,2701.3,2672.4,2643.4,2614.4,2585.4,2556.4,2527.5,2498.5,2469.5,2440.5,2411.5,2382.6,2353.6,2324.6,2295.6,2266.6,2237.7,2208.7 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 bc2ce11..eed519d 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 @@ -1,31 +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 -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 -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 -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 -NG 2-on-1 Combined Cycle (F-Frame)/Advanced,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 2-on-1 Combined Cycle (F-Frame)/Moderate,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 2-on-1 Combined Cycle (F-Frame)/Conservative,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 2-on-1 Combined Cycle (H-Frame)/Advanced,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 2-on-1 Combined Cycle (H-Frame)/Moderate,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 2-on-1 Combined Cycle (H-Frame)/Conservative,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 1-on-1 Combined Cycle (H-Frame)/Advanced,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 1-on-1 Combined Cycle (H-Frame)/Moderate,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 1-on-1 Combined Cycle (H-Frame)/Conservative,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,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 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,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 +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,2.53,2.52,2.5,2.49,2.47,2.46,2.44,2.42,2.41,2.39,2.38,2.36,2.35,2.33,2.31,2.3,2.28,2.27,2.25,2.24,2.22,2.2,2.19,2.17,2.16,2.14,2.13,2.11,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.51,2.49,2.48,2.46,2.45,2.43,2.42,2.41,2.39,2.38,2.36,2.35,2.34,2.32,2.31,2.29,2.28,2.27,2.25,2.24,2.22,2.21,2.19,2.18,2.17,2.15,2.14 +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,5.3,5.2,5.1,5,4.9,4.8,4.71,4.61,4.51,4.41,4.31,4.21,4.11,4.01,3.97,3.94,3.91,3.87,3.84,3.81,3.77,3.74,3.71,3.67,3.64,3.61,3.57,3.54,3.51 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.9,4.83,4.76,4.69,4.62,4.56,4.49,4.42,4.39,4.35,4.32,4.28,4.25,4.21,4.18,4.14,4.11,4.07,4.04,4.0,3.97,3.93,3.9 +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,5.39,5.29,5.18,5.08,4.98,4.88,4.77,4.67,4.57,4.47,4.36,4.26,4.16,4.06,4.02,3.99,3.95,3.92,3.89,3.85,3.82,3.79,3.75,3.72,3.69,3.65,3.62,3.58,3.55 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.45,4.41,4.38,4.34,4.31,4.27,4.24,4.2,4.17,4.13,4.1,4.06,4.03,3.99,3.96 +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 cc0f19b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 692db34..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 00f89ce..ba748ee 100644 --- a/tests/data/Natural_Gas_FE/R&D/df_wacc.csv +++ b/tests/data/Natural_Gas_FE/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 +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,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -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 -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 -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 -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 -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 +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 0b28398..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,1533.158191346219,1519.6368982592735,1506.227351396187,1492.7060583092414,1479.184765222296,1465.7752183592095,1452.2539252722638,1438.8443784091774,1425.323085322232,1411.9135384591455,1398.3922453722,1384.8709522852544,1371.461405422168,1357.9401123352225,1344.530565472136,1331.0092723851903 -NG Fuel Cell/Moderate,1533.158191346219,1531.8172366599103,1530.5880281974607,1529.3588197350111,1528.0178650487026,1526.788656586253,1525.5594481238033,1524.2184934374948,1522.9892849750452,1521.7600765125953,1520.4191218262868,1519.1899133638371,1517.9607049013878,1516.619750215079,1515.3905417526294,1514.1613332901798 -NG Fuel Cell 98% CCS/Advanced,2191.6786885476236,2168.211981537222,2144.7452745268206,2121.2785675164196,2097.811860506018,2074.3451534956166,2050.8784464852156,2027.411739474814,2003.9450324644129,1980.4783254540116,1957.0116184436101,1933.5449114332089,1910.0782044228076,1886.6114974124064,1863.144790402005,1839.6780833916036 -NG Fuel Cell 98% CCS/Moderate,2191.6786885476236,2186.985347145543,2182.403751967322,2177.7104105652415,2173.1288153870205,2168.43547398494,2163.853878806719,2159.272283628498,2154.5789422264174,2149.9973470481964,2145.304005646116,2140.722410467895,2136.0290690658144,2131.4474738875933,2126.8658787093723,2122.172537307292 +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_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 0b28398..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,1533.158191346219,1519.6368982592735,1506.227351396187,1492.7060583092414,1479.184765222296,1465.7752183592095,1452.2539252722638,1438.8443784091774,1425.323085322232,1411.9135384591455,1398.3922453722,1384.8709522852544,1371.461405422168,1357.9401123352225,1344.530565472136,1331.0092723851903 -NG Fuel Cell/Moderate,1533.158191346219,1531.8172366599103,1530.5880281974607,1529.3588197350111,1528.0178650487026,1526.788656586253,1525.5594481238033,1524.2184934374948,1522.9892849750452,1521.7600765125953,1520.4191218262868,1519.1899133638371,1517.9607049013878,1516.619750215079,1515.3905417526294,1514.1613332901798 -NG Fuel Cell 98% CCS/Advanced,2191.6786885476236,2168.211981537222,2144.7452745268206,2121.2785675164196,2097.811860506018,2074.3451534956166,2050.8784464852156,2027.411739474814,2003.9450324644129,1980.4783254540116,1957.0116184436101,1933.5449114332089,1910.0782044228076,1886.6114974124064,1863.144790402005,1839.6780833916036 -NG Fuel Cell 98% CCS/Moderate,2191.6786885476236,2186.985347145543,2182.403751967322,2177.7104105652415,2173.1288153870205,2168.43547398494,2163.853878806719,2159.272283628498,2154.5789422264174,2149.9973470481964,2145.304005646116,2140.722410467895,2136.0290690658144,2131.4474738875933,2126.8658787093723,2122.172537307292 +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_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 0b28398..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,1533.158191346219,1519.6368982592735,1506.227351396187,1492.7060583092414,1479.184765222296,1465.7752183592095,1452.2539252722638,1438.8443784091774,1425.323085322232,1411.9135384591455,1398.3922453722,1384.8709522852544,1371.461405422168,1357.9401123352225,1344.530565472136,1331.0092723851903 -NG Fuel Cell/Moderate,1533.158191346219,1531.8172366599103,1530.5880281974607,1529.3588197350111,1528.0178650487026,1526.788656586253,1525.5594481238033,1524.2184934374948,1522.9892849750452,1521.7600765125953,1520.4191218262868,1519.1899133638371,1517.9607049013878,1516.619750215079,1515.3905417526294,1514.1613332901798 -NG Fuel Cell 98% CCS/Advanced,2191.6786885476236,2168.211981537222,2144.7452745268206,2121.2785675164196,2097.811860506018,2074.3451534956166,2050.8784464852156,2027.411739474814,2003.9450324644129,1980.4783254540116,1957.0116184436101,1933.5449114332089,1910.0782044228076,1886.6114974124064,1863.144790402005,1839.6780833916036 -NG Fuel Cell 98% CCS/Moderate,2191.6786885476236,2186.985347145543,2182.403751967322,2177.7104105652415,2173.1288153870205,2168.43547398494,2163.853878806719,2159.272283628498,2154.5789422264174,2149.9973470481964,2145.304005646116,2140.722410467895,2136.0290690658144,2131.4474738875933,2126.8658787093723,2122.172537307292 +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_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 0b28398..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,1533.158191346219,1519.6368982592735,1506.227351396187,1492.7060583092414,1479.184765222296,1465.7752183592095,1452.2539252722638,1438.8443784091774,1425.323085322232,1411.9135384591455,1398.3922453722,1384.8709522852544,1371.461405422168,1357.9401123352225,1344.530565472136,1331.0092723851903 -NG Fuel Cell/Moderate,1533.158191346219,1531.8172366599103,1530.5880281974607,1529.3588197350111,1528.0178650487026,1526.788656586253,1525.5594481238033,1524.2184934374948,1522.9892849750452,1521.7600765125953,1520.4191218262868,1519.1899133638371,1517.9607049013878,1516.619750215079,1515.3905417526294,1514.1613332901798 -NG Fuel Cell 98% CCS/Advanced,2191.6786885476236,2168.211981537222,2144.7452745268206,2121.2785675164196,2097.811860506018,2074.3451534956166,2050.8784464852156,2027.411739474814,2003.9450324644129,1980.4783254540116,1957.0116184436101,1933.5449114332089,1910.0782044228076,1886.6114974124064,1863.144790402005,1839.6780833916036 -NG Fuel Cell 98% CCS/Moderate,2191.6786885476236,2186.985347145543,2182.403751967322,2177.7104105652415,2173.1288153870205,2168.43547398494,2163.853878806719,2159.272283628498,2154.5789422264174,2149.9973470481964,2145.304005646116,2140.722410467895,2136.0290690658144,2131.4474738875933,2126.8658787093723,2122.172537307292 +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_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 0b28398..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,1533.158191346219,1519.6368982592735,1506.227351396187,1492.7060583092414,1479.184765222296,1465.7752183592095,1452.2539252722638,1438.8443784091774,1425.323085322232,1411.9135384591455,1398.3922453722,1384.8709522852544,1371.461405422168,1357.9401123352225,1344.530565472136,1331.0092723851903 -NG Fuel Cell/Moderate,1533.158191346219,1531.8172366599103,1530.5880281974607,1529.3588197350111,1528.0178650487026,1526.788656586253,1525.5594481238033,1524.2184934374948,1522.9892849750452,1521.7600765125953,1520.4191218262868,1519.1899133638371,1517.9607049013878,1516.619750215079,1515.3905417526294,1514.1613332901798 -NG Fuel Cell 98% CCS/Advanced,2191.6786885476236,2168.211981537222,2144.7452745268206,2121.2785675164196,2097.811860506018,2074.3451534956166,2050.8784464852156,2027.411739474814,2003.9450324644129,1980.4783254540116,1957.0116184436101,1933.5449114332089,1910.0782044228076,1886.6114974124064,1863.144790402005,1839.6780833916036 -NG Fuel Cell 98% CCS/Moderate,2191.6786885476236,2186.985347145543,2182.403751967322,2177.7104105652415,2173.1288153870205,2168.43547398494,2163.853878806719,2159.272283628498,2154.5789422264174,2149.9973470481964,2145.304005646116,2140.722410467895,2136.0290690658144,2131.4474738875933,2126.8658787093723,2122.172537307292 +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_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 0b28398..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,1533.158191346219,1519.6368982592735,1506.227351396187,1492.7060583092414,1479.184765222296,1465.7752183592095,1452.2539252722638,1438.8443784091774,1425.323085322232,1411.9135384591455,1398.3922453722,1384.8709522852544,1371.461405422168,1357.9401123352225,1344.530565472136,1331.0092723851903 -NG Fuel Cell/Moderate,1533.158191346219,1531.8172366599103,1530.5880281974607,1529.3588197350111,1528.0178650487026,1526.788656586253,1525.5594481238033,1524.2184934374948,1522.9892849750452,1521.7600765125953,1520.4191218262868,1519.1899133638371,1517.9607049013878,1516.619750215079,1515.3905417526294,1514.1613332901798 -NG Fuel Cell 98% CCS/Advanced,2191.6786885476236,2168.211981537222,2144.7452745268206,2121.2785675164196,2097.811860506018,2074.3451534956166,2050.8784464852156,2027.411739474814,2003.9450324644129,1980.4783254540116,1957.0116184436101,1933.5449114332089,1910.0782044228076,1886.6114974124064,1863.144790402005,1839.6780833916036 -NG Fuel Cell 98% CCS/Moderate,2191.6786885476236,2186.985347145543,2182.403751967322,2177.7104105652415,2173.1288153870205,2168.43547398494,2163.853878806719,2159.272283628498,2154.5789422264174,2149.9973470481964,2145.304005646116,2140.722410467895,2136.0290690658144,2131.4474738875933,2126.8658787093723,2122.172537307292 +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_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 8521bb3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +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 6ba12b6..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_hr.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7 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,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94acd7a..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_hrp.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0 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,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94e8982..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_nop.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-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,-0.115,-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,-0.127,-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/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,-0.114,-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,-0.134,-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/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 601b017..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +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 0b3748c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +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 8521bb3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +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 6ba12b6..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_hr.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7 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,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94acd7a..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_hrp.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0 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,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94e8982..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_nop.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-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,-0.115,-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,-0.127,-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/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,-0.114,-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,-0.134,-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/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 601b017..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +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 0b3748c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +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 8521bb3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +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 6ba12b6..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hr.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7 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,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94acd7a..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hrp.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0 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,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94e8982..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_nop.csv @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-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,-0.115,-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,-0.127,-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/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,-0.114,-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,-0.134,-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/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 601b017..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +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 0b3748c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +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 8521bb3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +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 6ba12b6..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7 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,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94acd7a..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0 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,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94e8982..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-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,-0.115,-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,-0.127,-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/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,-0.114,-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,-0.134,-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/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 601b017..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +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 0b3748c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +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 8521bb3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +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 6ba12b6..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7 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,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94acd7a..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0 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,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94e8982..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-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,-0.115,-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,-0.127,-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/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,-0.114,-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,-0.134,-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/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 601b017..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +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 0b3748c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +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 8521bb3..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +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 6ba12b6..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7 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,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94acd7a..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0 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,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/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,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/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 94e8982..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 @@ -5,9 +5,9 @@ NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-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,-0.115,-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,-0.127,-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/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,-0.114,-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,-0.134,-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/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 601b017..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +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 0b3748c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +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 b32e5f9..cc4ec53 100644 --- a/tests/data/Nuclear/Market/20/df_capex.csv +++ b/tests/data/Nuclear/Market/20/df_capex.csv @@ -1,7 +1,7 @@ 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,6791.67421911713,6185.274735267386,5578.875251417642,4972.475767567898,4366.076283718155,3759.6767998684113,3577.756954713488,3395.837109558565,3213.9172644036416,3031.997419248719,2850.0775740937956,2789.437625708821,2728.797677323847,2668.1577289388724,2607.517780553898,2546.8778321689238,2486.237883783949,2425.597935398975,2364.9579870140005,2304.318038629026,2243.678090244052 -Nuclear - Large/Moderate,9606.351989655037,8952.858657025441,8299.365324395847,7645.871991766253,6992.378659136659,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6012.138660192268,5685.391993877471,5358.645327562674,5031.898661247877,4705.151994933079,4639.80266167012,4574.45332840716,4509.103995144201,4443.754661881241,4378.405328618282 -Nuclear - Large/Conservative,14951.05980874553,14192.122762616315,13433.1857164871,12674.248670357885,11915.31162422867,11156.374578099456,10928.69346426069,10701.012350421926,10473.331236583163,10245.650122744397,10017.969008905633,9790.28789506687,9562.606781228105,9334.92566738934,9107.244553550576,8879.563439711812,8727.776030485968,8575.988621260125,8424.201212034282,8272.41380280844,8120.626393582596 -Nuclear - Small/Advanced,5854.460434311829,5452.683737839448,5050.907041367068,4649.130344894687,4247.353648422307,3845.5769519499268,3673.386939176049,3501.196926402172,3329.0069136282946,3156.8169008544173,2984.62688808054,2927.2302171559145,2869.8335462312884,2812.436875306663,2755.040204382037,2697.643533457411,2640.2468625327856,2582.8501916081595,2525.453520683534,2468.056849758908,2410.6601788342823 -Nuclear - Small/Moderate,6986.238033565005,6747.392288827739,6508.5465440904745,6269.70079935321,6030.855054615944,5792.009309878679,5612.87500132573,5433.740692772782,5254.606384219833,5075.472075666884,4896.337767113935,4776.914894745302,4657.492022376669,4538.0691500080375,4418.646277639405,4299.223405270772,4239.511969086456,4179.80053290214,4120.089096717823,4060.377660533507,4000.6662243491905 -Nuclear - Small/Conservative,9573.28110931772,9447.31688419512,9321.352659072518,9195.388433949916,9069.424208827315,8943.459983704714,8754.51364602081,8565.567308336907,8376.620970653006,8187.674632969103,7998.728295285201,7809.781957601299,7620.835619917396,7431.889282233494,7242.942944549592,7053.9966068656895,6928.032381743087,6802.068156620486,6676.103931497884,6550.139706375283,6424.1754812526815 +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 7ccc5e2..51cc3b5 100644 --- a/tests/data/Nuclear/Market/20/df_fom.csv +++ b/tests/data/Nuclear/Market/20/df_fom.csv @@ -1,7 +1,7 @@ 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,119,119,119,119,119,119,119,119,119,119.0,119,119,119,119,119,119,119,119,119,119,119 -Nuclear - Large/Moderate,168,168,168,168,168,168,168,168,168,168.0,168,168,168,168,168,168,168,168,168,168,168 -Nuclear - Large/Conservative,197,197,197,197,197,197,197,197,197,197.0,197,197,197,197,197,197,197,197,197,197,197 -Nuclear - Small/Advanced,108,108,108,108,108,108,108,108,108,108.0,108,108,108,108,108,108,108,108,108,108,108 -Nuclear - Small/Moderate,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 -Nuclear - Small/Conservative,206,206,206,206,206,206,206,206,206,206.0,206,206,206,206,206,206,206,206,206,206,206 +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 9522737..22fd244 100644 --- a/tests/data/Nuclear/Market/20/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/Market/20/df_fuel_costs_mmbtu.csv @@ -1,7 +1,7 @@ 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,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77 -Nuclear - Large/Moderate,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88 -Nuclear - Large/Conservative,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96 +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_lcoe.csv b/tests/data/Nuclear/Market/20/df_lcoe.csv index d562ba0..144f6ef 100644 --- a/tests/data/Nuclear/Market/20/df_lcoe.csv +++ b/tests/data/Nuclear/Market/20/df_lcoe.csv @@ -1,7 +1,7 @@ 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,75.44555713108366,70.90479636525843,66.36404943249374,61.82331945535469,57.282595603387165,52.741881313729195,51.37964607388272,50.01741379448592,48.65518664701336,47.29295789232611,45.9307358134347,45.47664914284126,45.022559330581565,44.56847313548941,43.66496455950572,42.78762013041452,42.41803966902704,41.983176920618405,41.5483144175114,41.113450520459736,40.67857429118363 -Nuclear - Large/Moderate,104.59110293421382,99.69767988320328,94.80427299170553,89.91088751920435,85.01750743153274,80.1241379353674,80.12408370678186,80.12402919415419,80.12397863210168,80.1239186424583,80.12386584226523,77.67717549235591,75.23048162331419,72.7837987236313,69.4698392737448,66.27823608861814,65.9301865569101,65.46153232453022,64.9928775638135,64.52421905098001,64.05553525819688 -Nuclear - Large/Conservative,149.61159560548901,143.92856581798054,138.24555687481066,132.5625780270832,126.8796034155588,121.1966415799703,119.4916858829121,117.78673360192943,116.08179176421406,114.37683832071237,112.67190054884738,110.96697419356059,109.26203705806512,107.55711285833948,104.28249701902806,101.10470750016111,100.2437855800769,99.1552590175529,98.06673205638992,96.97819873181024,95.88961922144975 -Nuclear - Small/Advanced,69.30100783873284,66.29246444634285,63.283930960763826,60.275410572813385,57.266893522994366,54.25838297850691,52.969003308109585,51.67962642696516,50.390254582124506,49.10088078920993,47.811513640533164,47.38171125278685,46.95190546468954,46.52210337146104,45.61745235523948,44.73815878954957,44.395698363372624,43.984091046038166,43.57248384484843,43.16087499491575,42.749252717192405 -Nuclear - Small/Moderate,81.3949897019838,79.6064581309356,77.8179343685631,76.02942321552861,74.24091218296462,72.45240545691767,71.11101073389354,69.76961883234165,68.42823328662034,67.08684305006207,65.7454617574081,64.85119967673016,63.956932474345194,63.062671718488126,61.40682926146756,59.80103407704946,59.48301189742079,59.05478997239126,58.6265675646062,58.19834172841156,57.77009279324981 -Nuclear - Small/Conservative,111.88811703191226,110.94481576314443,110.00152183645022,109.0582426611118,108.11496041844228,107.17168118480582,105.75678771357755,104.34189709136807,102.92701493947956,101.51212362462088,100.09724495805955,98.68237552058669,97.26749760515207,95.85263012720944,93.18939540067731,90.60586384683984,89.88333935527213,88.98000401199222,88.07666846522181,87.17332799902817,86.26995113045997 +Nuclear - Large/Advanced,73.95239049529036,71.7348549086626,69.51732489681409,67.2998006027322,65.0822821743367,62.86476976469376,61.09063644597413,59.31651183836507,57.54239668174315,55.768291802214726,53.99419812505495,53.107126192907614,52.2200573380399,51.33299175695019,50.44592966323003,49.55887128946486,48.51846716275504,48.086580580853244,47.654693168497424,47.222804864895714,46.790915603174454 +Nuclear - Large/Moderate,90.3130756224322,89.83564053337493,89.35820548040166,88.8807704644378,88.40333548644078,87.92590054740121,86.49359597446667,85.06129179133816,83.62898803112375,82.1966847307903,80.76438193174215,79.80951370027768,78.85464572737916,77.89977802955757,76.94491062475944,75.99004353252771,73.96454704747497,73.03487502552017,72.10520338103923,71.1755321416643,70.24586133779225 +Nuclear - Large/Conservative,126.57058291908872,126.57045234465929,126.57031955642137,126.57018449759279,126.570047109433,126.56990733115737,126.01665641449813,125.46338741989533,124.91009881190202,124.35678887612123,123.8034556923533,122.14468288088607,120.48590986182037,118.82713662190086,117.16836314671764,115.50958942058035,111.89614631669787,110.28113893526103,108.66613125080205,107.05112324113865,105.43611488186961 +Nuclear - Small/Advanced,73.743864269647,69.962718397291,66.18158289438301,62.40045802688895,58.619344069948944,54.83824130827615,53.577756314727175,52.31727687349899,51.05680345617695,49.796336589307884,48.535876862647186,48.11567786908754,47.69547872055736,47.27527940716123,46.855079918142614,46.43488024178866,45.50474738803161,45.09563427215366,44.68652093005678,44.277407345181,43.8682934993097 +Nuclear - Small/Moderate,101.07236395267836,98.45142096332154,95.8304841884816,93.20955378755453,90.58862992543466,87.96771277275343,85.78341844846126,83.59913129828966,81.41485193157128,79.23058102865413,77.04631935155764,75.73574684066948,74.42517775839315,73.11461232366132,71.80405077445116,70.49349336990231,68.58239651047818,67.73167621851137,66.8809556892279,66.03023490525544,65.17951384748375 +Nuclear - Small/Conservative,134.4207793191466,133.49995069261064,132.57912251141136,131.65829478697094,130.73746753110595,129.81664075604363,127.05416344450283,124.29169094383305,121.52922366264463,118.76676205717015,116.00430663840982,114.16267341031389,112.32104337336372,110.47941673132901,108.63779370570435,106.7961745376814,103.7264560587046,102.38160084955327,101.03674477394006,99.69188776843728,98.3470297632717 diff --git a/tests/data/Nuclear/Market/20/df_occ.csv b/tests/data/Nuclear/Market/20/df_occ.csv index 356c7b5..f85a023 100644 --- a/tests/data/Nuclear/Market/20/df_occ.csv +++ b/tests/data/Nuclear/Market/20/df_occ.csv @@ -1,7 +1,7 @@ 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,5500,5000,4500,4000,3500,3000,2850,2700,2550,2400.0,2250,2200,2150,2100,2050,2000,1950,1900,1850,1800,1750 -Nuclear - Large/Moderate,7250,6750,6250,5750,5250,4750,4750,4750,4750,4750.0,4750,4500,4250,4000,3750,3500,3450,3400,3350,3300,3250 -Nuclear - Large/Conservative,9750,9250,8750,8250,7750,7250,7100,6950,6800,6650.0,6500,6350,6200,6050,5900,5750,5650,5550,5450,5350,5250 -Nuclear - Small/Advanced,5000,4650,4300,3950,3600,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 -Nuclear - Small/Moderate,5750,5550,5350,5150,4950,4750,4600,4450,4300,4150.0,4000,3900,3800,3700,3600,3500,3450,3400,3350,3300,3250 -Nuclear - Small/Conservative,7500,7400,7300,7200,7100,7000,6850,6700,6550,6400.0,6250,6100,5950,5800,5650,5500,5400,5300,5200,5100,5000 +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 b41598e..b03b729 100644 --- a/tests/data/Nuclear/Market/20/df_tc.csv +++ b/tests/data/Nuclear/Market/20/df_tc.csv @@ -1,31 +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,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -10 year CRF/Moderate,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,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 +10 year CRF/Advanced,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 +10 year CRF/Moderate,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 +10 year CRF/Conservative,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 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,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PVD/Moderate,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,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PFF/Advanced,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 -PFF/Moderate,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 -PFF/Conservative,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 +PVD/Advanced,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PVD/Moderate,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PVD/Conservative,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PFF/Advanced,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 +PFF/Moderate,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 +PFF/Conservative,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 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,0.9214394252035385,0.9214395401058357,0.921439647930493,0.921439737969422,0.9214398348819608,0.9214399301747241,0.9214400407763057,0.9214401519572952,0.9214402550809889,0.9214403774328017,0.921440485121471,0.921440582742929,0.9214406995877865,0.9214408042169564,0.9236879591727168,0.9259461106773804,0.9339011031573051,0.9339012247868033,0.9339013513804189,0.9339014920636806,0.9339017078314215 -2/nan,0.8490506143194273,0.849050826070454,0.8490510247782709,0.8490511907091571,0.8490513693072952,0.8490515449204005,0.84905174874584,0.8490519536390834,0.8490521436837178,0.8490523691635041,0.8490525676208918,0.8490527475256285,0.8490529628568293,0.8490531556759914,0.8531994459206587,0.8573761998785676,0.8721712704784316,0.8721714976582913,0.8721717341101726,0.8721719968787688,0.8721723998904456 -3/nan,0.7823487100272044,0.782349002700839,0.7823492773467142,0.7823495066896715,0.7823497535408167,0.7823499962661954,0.7823502779855606,0.7823505611808353,0.7823508238529854,0.7823511355022338,0.7823514098022252,0.7823516584595,0.7823519560818797,0.78235222258903,0.7880900549697462,0.7938841576649119,0.8145217116419156,0.8145220298872188,0.8145223611212936,0.8145227292212418,0.8145232937811165 -4/nan,0.7208869456761968,0.7208873052509203,0.720887642677032,0.7208879244446376,0.7208882277225929,0.7208885259317188,0.7208888720483692,0.7208892199783442,0.7208895426939166,0.7208899255821593,0.720890262583629,0.7208905680808186,0.7208909337359604,0.7208912611633591,0.727949294519319,0.7350939481182135,0.7606827250479613,0.7606831213275068,0.7606835337807456,0.760683992139499,0.7606846951306594 -5/nan,0.6642536528606093,0.6642540670185432,0.6642544556657675,0.6642547802055874,0.6642551295210553,0.6642554729982828,0.6642558716554343,0.6642562724012215,0.6642566441050999,0.6642570851159292,0.6642574732744038,0.6642578251462706,0.664258246308156,0.6642586234393416,0.6723979982357687,0.6806573822425397,0.7104024360749962,0.710402898682407,0.7104033801706708,0.7104039152480353,0.710404735903747 -6/nan,0.6120695040812306,0.6120699620269974,0.612070391764926,0.6120707506175724,0.6120711368653767,0.6120715166577161,0.6120719574640839,0.612072400579968,0.612072811583445,0.6120732992216346,0.6120737284195291,0.6120741174943302,0.6120745831851434,0.6120750001899953,0.6210859347422174,0.6302520557913267,0.6634456187360759,0.6634461371715953,0.663446676766607,0.6634472764180205,0.6634481961120392 -7/nan,0.5639849720252239,0.5639854643227528,0.5639859262965523,0.5639863120678034,0.5639867272892467,0.5639871355710233,0.5639876094437388,0.5639880857992723,0.5639885276335875,0.5639890518513232,0.5639895132449985,0.5639899315058396,0.5639904321300213,0.563990880416163,0.5736895995329181,0.5835794398064024,0.6195925952225022,0.6195931600846264,0.6195937480011823,0.6195944013523744,0.6195954034067092 -8/nan,0.519677988446356,0.5196785068719334,0.5196789933644481,0.5196793996100975,0.519679836869021,0.5196802668200066,0.51968076584317,0.5196812674809855,0.5196817327654442,0.5196822848058512,0.5196827706878936,0.5196832111478854,0.5196837383427049,0.5196842104216985,0.5299101753911742,0.5403631125600227,0.5786382081863923,0.5786388110725584,0.5786394385651629,0.5786401358972854,0.5786412054060243 -9/nan,0.4788517869649414,0.4788523243749618,0.47885282868261014,0.4788532498048348,0.478853703076075,0.4788541487718088,0.4788546660691924,0.4788551860770392,0.4788556684003212,0.4788562406566442,0.4788567443319228,0.4788572009218241,0.4788577474228981,0.4788582367898238,0.48947164845193025,0.5003471224284766,0.5403908609542383,0.540391494369842,0.5403921536380124,0.5403928862824057,0.5403940099503184 -10/nan,0.4412329153386628,0.44123346555067516,0.44123398187182494,0.4412344130259732,0.441234877095034,0.44123533340817245,0.44123586302872086,0.4412363954243659,0.4412368892377694,0.44123747512671085,0.4412379908008952,0.4412384582680534,0.4412390177883868,0.441239518813529,0.45211906803146895,0.4632944720012669,0.504671621181289,0.5046722784563664,0.5046729625579147,0.5046737227997375,0.5046748887944725 -11/nan,0.4065694038905391,0.40656996157631825,0.40657048491094394,0.40657092192174443,0.4065713922946104,0.4065718548062475,0.40657239162115305,0.40657293124891686,0.40657343177039224,0.4065740256182529,0.40657454829760004,0.40657502211510665,0.4065755892363589,0.406576097067841,0.4176169392530584,0.42898571444790357,0.47131338375339143,0.4713140589663472,0.4713147617379962,0.4713155427280072,0.4713167405447905 -12/nan,0.3746290778262435,0.37462963841572994,0.37463016447527,0.3746306037615586,0.3746310765836747,0.37463154150367683,0.37463208111391544,0.37463262355172494,0.3746331266796633,0.3746337236200566,0.3746342490213835,0.3746347253064631,0.374635295381267,0.37463580585758277,0.38574773833461395,0.39721765382919366,0.4401600890200945,0.4401607769279112,0.4401614929126547,0.44016228858648926,0.4401635089243189 -13/nan,0.3451980021367455,0.3451985617318057,0.34519908685823547,0.34519952536537696,0.3451999973489124,0.34520046144439726,0.34520100009771854,0.3452015415736616,0.3452020438094973,0.3452026396915209,0.3452031641613816,0.3452036396021245,0.3452042086663917,0.34520471823787857,0.35631054117779076,0.3678021416555359,0.411065992701684,0.4110666886760872,0.4110674130567509,0.41106821806108673,0.41106945270949247 -14/nan,0.31807904867029263,0.31807960396735097,0.31808012506058014,0.31808056019984177,0.3180810285584352,0.318081489089608,0.3180820236060633,0.3180825609235274,0.31808305930230196,0.31808365060815447,0.3180841710503302,0.31808464283996163,0.31808520753420816,0.31808571319259865,0.32911975661223986,0.3405649625647543,0.38389498405455535,0.3838956840236534,0.3838964125621525,0.3838972221872073,0.38389846392272275 -15/nan,0.29309057577604275,0.29309112399672227,0.29309163844950814,0.29309206804370913,0.2930925304339687,0.2930929850966006,0.2930935128017808,0.2930940432723407,0.2930945353004544,0.29309511907158126,0.29309563288207724,0.29309609866003067,0.29309665615884706,0.29309715537411224,0.3040039563085811,0.31534480251982194,0.3585199491051054,0.3585206495000575,0.3585213784818891,0.3585221885997351,0.3585234310912901 -16/nan,0.27006521167565095,0.27006575050464215,0.27006625614428614,0.2700666783791114,0.2700671328482122,0.2700675797221132,0.2700680983873437,0.27006861977064367,0.27006910337009454,0.2700696771410298,0.2700701821498458,0.2700706399489776,0.2700711878978489,0.2700716785616242,0.2808047939831051,0.2919922934155557,0.3348221759731587,0.33482287367946395,0.33482359986300686,0.3348244068712289,0.3348256445937368 +1/nan,0.9234591932680972,0.9234593380607743,0.9234594853084832,0.923459635074197,0.9234597874230616,0.9234599424224892,0.9234604240344024,0.9234609321678058,0.9234614690754618,0.9234620372727042,0.9234626395768389,0.9234630616086975,0.9234635012333081,0.9234639595741392,0.9234644378524004,0.923464937397906,0.9260297642576188,0.9260303138646013,0.92603088965711,0.9260314935521909,0.9260321276587011 +2/nan,0.8527768816313649,0.8527771490516435,0.8527774210062087,0.8527776976113692,0.852777978987446,0.8527782652589471,0.8527791547577983,0.8527800932402327,0.85278108486701,0.8527821342838532,0.8527832466942229,0.8527840261557091,0.85278483811008,0.8527856846323473,0.8527865679780499,0.8527874906033184,0.8575311242910211,0.857532142196172,0.8575332085991386,0.8575343270505015,0.8575355014561009 +3/nan,0.7875046511489838,0.787505021576585,0.7875053982850893,0.7875057814356089,0.787506171194815,0.7875065677351776,0.7875077998603356,0.7875090998377736,0.7875104734310551,0.7875119270755319,0.7875134679791537,0.7875145476847428,0.7875156723998142,0.7875168449987304,0.7875180686059277,0.7875193466237108,0.7940993448707852,0.7941007587869051,0.7941022400695764,0.7941037936508489,0.7941054249562642 +4/nan,0.727228409844915,0.7272288659446489,0.7272293297780006,0.7272298015433478,0.7272302814459131,0.727230769698059,0.7272322867894248,0.7272338874268199,0.7272355787069544,0.7272373685537237,0.7272392658423398,0.7272405952663412,0.7272419801104353,0.7272434239138613,0.7272449305237811,0.7272465041295049,0.7353596291278226,0.7353613748995558,0.7353632038503338,0.7353651220699564,0.7353671362575666 +5/nan,0.6715657606770263,0.6715662871639331,0.6715668225780256,0.6715673671483007,0.6715679211116561,0.6715684847132322,0.6715702359300704,0.6715720835871882,0.6715740358766678,0.6715761019454621,0.6715782920386895,0.6715798266307871,0.6715814251966264,0.6715830918217486,0.6715848309471515,0.6715866474087993,0.6809649040058074,0.6809669248021404,0.6809690418826274,0.680971262296631,0.6809735937988803 +6/nan,0.6201635755812828,0.6201641590083375,0.620164752328157,0.620165355794509,0.6201659696699173,0.6201665942260397,0.6201685348408664,0.6201705823273004,0.6201727457636045,0.6201750352862176,0.6201774622485535,0.620179162815105,0.6201809342753315,0.6201827811567545,0.6201847083808106,0.6201867213066363,0.63059376952421,0.6305960151059384,0.6305983676835192,0.63060083509067,0.6306034259449693 +7/nan,0.57269575520055,0.5726963837668562,0.5726970229914229,0.5726976731476568,0.5726983345183987,0.5726990073963297,0.5727010981569405,0.5727033040590198,0.572705634883421,0.5727081015510816,0.5727107162941146,0.5727125484391558,0.5727144569640418,0.5727164467467183,0.5727185230895402,0.5727206917664456,0.5839485997348275,0.583951025790319,0.5839535674422907,0.583956233154272,0.583959032236686 +8/nan,0.5288611600855636,0.5288618234631401,0.5288624980893599,0.528863184252777,0.5288638822519018,0.5288645923956313,0.5288667989489763,0.5288691270219247,0.528871586937239,0.5288741902209446,0.5288769497829053,0.5288788834033422,0.5288808976349468,0.5288829976259561,0.5288851889725392,0.528887477768586,0.5407537841510087,0.5407563516941649,0.5407590415770277,0.5407618627569619,0.5407648250876544 +9/nan,0.4883817002434445,0.4883823894208855,0.488383090284559,0.4883838031342473,0.4883845282800764,0.4883852660429629,0.4883875584151386,0.48838997703444015,0.4883925326253335,0.48839523716238514,0.4883981040578691,0.4884001128878398,0.4884022054653828,0.48840438713910556,0.4884066637229866,0.48840904154810366,0.5007540992587739,0.5007567740836243,0.5007595763617011,0.5007625154248944,0.5007656015389059 +10/nan,0.451000570913713,0.4510012780551502,0.45100199718754536,0.4510027286185005,0.4510034726662315,0.45100422966002657,0.45100658178717035,0.4510090634536374,0.45101168566367583,0.45101446070426165,0.45101740233760346,0.45101946353743805,0.4510216106691319,0.45102384922085914,0.4510261851583141,0.4510286249777908,0.46371320048763864,0.46371595267448384,0.46371883600254354,0.463721860073867,0.46372503545136246 +11/nan,0.41648062337942865,0.4164813416973722,0.41648207219590866,0.4164828151875076,0.4164835709954207,0.4164843399541473,0.4164867292594867,0.41648925015302507,0.41649191381317846,0.4164947327214074,0.4164977208577725,0.41649981464339486,0.4165019957204025,0.41650426966386406,0.4165066425339352,0.41650912092977926,0.429412225730714,0.4294150291991749,0.42941796625419487,0.4294210466770032,0.4294242812276317 +12/nan,0.3846028604777614,0.3846035841185185,0.3846043200302443,0.38460506852773,0.38460582993662884,0.38460660459392526,0.384609011606667,0.38461155118418294,0.3846142345879684,0.3846170743922613,0.384620084681056,0.38462219399004444,0.38462439123862324,0.38462668204332695,0.3846290725093912,0.3846315692850754,0.3976485021627524,0.39765133426748883,0.3976543013251189,0.39765741321705034,0.39766068081353234 +13/nan,0.35516504726539605,0.35516577120588844,0.35516650742254857,0.3551672562303041,0.3551680179549494,0.35516879293361525,0.35517120094574506,0.35517374157905124,0.3551764260999395,0.3551792670881448,0.35518227863383534,0.3551843888247009,0.35518658699294875,0.35518887875759414,0.3551912702265751,0.3551937680511005,0.36823434871516886,0.3682371898804002,0.36824016643207647,0.3682432882834859,0.3682465663399629 +14/nan,0.32798042802472827,0.3279811479796342,0.3279818801432383,0.32798262482874047,0.3279833823601477,0.32798415307274137,0.3279865478301657,0.32798907448011805,0.3279917442272223,0.3279945695822441,0.32799756455811785,0.32799966313967227,0.3280018492156173,0.3280041283741867,0.3280065066898642,0.3280089907774359,0.34099596713226565,0.3409988005215658,0.341001768928578,0.3410048822397265,0.3410081513308069 +15/nan,0.30287654147144083,0.3028772538096858,0.30287797822758344,0.30287871503502595,0.30287946455259873,0.3028802271120426,0.3028825965368246,0.3028850964602657,0.30288773796869384,0.3028905334408028,0.3028934967416142,0.30289557312958326,0.3028977360876536,0.30289999114509064,0.3029023443122851,0.30290480213423515,0.31577241505629067,0.31577522627443816,0.3157781714555793,0.315781260409043,0.31578450392582746 +16/nan,0.2796941266470481,0.27969482831675757,0.2796955418853182,0.2796962676579868,0.2796970059505535,0.2796977570897973,0.27970009103053683,0.2797025535169327,0.2797051554695135,0.2797079090818599,0.27971082801166974,0.2797128733099661,0.27971500388314713,0.27971722517781716,0.2797195431145186,0.27972196414041656,0.2924146550736358,0.2924174318975834,0.2924203410473056,0.29242339221237934,0.2924265960520815 diff --git a/tests/data/Nuclear/Market/30/df_capex.csv b/tests/data/Nuclear/Market/30/df_capex.csv index b32e5f9..cc4ec53 100644 --- a/tests/data/Nuclear/Market/30/df_capex.csv +++ b/tests/data/Nuclear/Market/30/df_capex.csv @@ -1,7 +1,7 @@ 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,6791.67421911713,6185.274735267386,5578.875251417642,4972.475767567898,4366.076283718155,3759.6767998684113,3577.756954713488,3395.837109558565,3213.9172644036416,3031.997419248719,2850.0775740937956,2789.437625708821,2728.797677323847,2668.1577289388724,2607.517780553898,2546.8778321689238,2486.237883783949,2425.597935398975,2364.9579870140005,2304.318038629026,2243.678090244052 -Nuclear - Large/Moderate,9606.351989655037,8952.858657025441,8299.365324395847,7645.871991766253,6992.378659136659,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6012.138660192268,5685.391993877471,5358.645327562674,5031.898661247877,4705.151994933079,4639.80266167012,4574.45332840716,4509.103995144201,4443.754661881241,4378.405328618282 -Nuclear - Large/Conservative,14951.05980874553,14192.122762616315,13433.1857164871,12674.248670357885,11915.31162422867,11156.374578099456,10928.69346426069,10701.012350421926,10473.331236583163,10245.650122744397,10017.969008905633,9790.28789506687,9562.606781228105,9334.92566738934,9107.244553550576,8879.563439711812,8727.776030485968,8575.988621260125,8424.201212034282,8272.41380280844,8120.626393582596 -Nuclear - Small/Advanced,5854.460434311829,5452.683737839448,5050.907041367068,4649.130344894687,4247.353648422307,3845.5769519499268,3673.386939176049,3501.196926402172,3329.0069136282946,3156.8169008544173,2984.62688808054,2927.2302171559145,2869.8335462312884,2812.436875306663,2755.040204382037,2697.643533457411,2640.2468625327856,2582.8501916081595,2525.453520683534,2468.056849758908,2410.6601788342823 -Nuclear - Small/Moderate,6986.238033565005,6747.392288827739,6508.5465440904745,6269.70079935321,6030.855054615944,5792.009309878679,5612.87500132573,5433.740692772782,5254.606384219833,5075.472075666884,4896.337767113935,4776.914894745302,4657.492022376669,4538.0691500080375,4418.646277639405,4299.223405270772,4239.511969086456,4179.80053290214,4120.089096717823,4060.377660533507,4000.6662243491905 -Nuclear - Small/Conservative,9573.28110931772,9447.31688419512,9321.352659072518,9195.388433949916,9069.424208827315,8943.459983704714,8754.51364602081,8565.567308336907,8376.620970653006,8187.674632969103,7998.728295285201,7809.781957601299,7620.835619917396,7431.889282233494,7242.942944549592,7053.9966068656895,6928.032381743087,6802.068156620486,6676.103931497884,6550.139706375283,6424.1754812526815 +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 7ccc5e2..51cc3b5 100644 --- a/tests/data/Nuclear/Market/30/df_fom.csv +++ b/tests/data/Nuclear/Market/30/df_fom.csv @@ -1,7 +1,7 @@ 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,119,119,119,119,119,119,119,119,119,119.0,119,119,119,119,119,119,119,119,119,119,119 -Nuclear - Large/Moderate,168,168,168,168,168,168,168,168,168,168.0,168,168,168,168,168,168,168,168,168,168,168 -Nuclear - Large/Conservative,197,197,197,197,197,197,197,197,197,197.0,197,197,197,197,197,197,197,197,197,197,197 -Nuclear - Small/Advanced,108,108,108,108,108,108,108,108,108,108.0,108,108,108,108,108,108,108,108,108,108,108 -Nuclear - Small/Moderate,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 -Nuclear - Small/Conservative,206,206,206,206,206,206,206,206,206,206.0,206,206,206,206,206,206,206,206,206,206,206 +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 9522737..22fd244 100644 --- a/tests/data/Nuclear/Market/30/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/Market/30/df_fuel_costs_mmbtu.csv @@ -1,7 +1,7 @@ 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,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77 -Nuclear - Large/Moderate,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88 -Nuclear - Large/Conservative,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96 +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_lcoe.csv b/tests/data/Nuclear/Market/30/df_lcoe.csv index e9c774c..17bcd2a 100644 --- a/tests/data/Nuclear/Market/30/df_lcoe.csv +++ b/tests/data/Nuclear/Market/30/df_lcoe.csv @@ -1,7 +1,7 @@ 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,66.83339196785715,63.06157051353247,59.28976390049442,55.51797547889233,51.74619362889588,47.97442203815659,46.84286808084386,45.71131729975457,44.57977202462881,43.448225025151054,42.316685188030945,41.939491676463845,41.56229479425642,41.185101792851576,40.32624384166448,39.496484124101,38.811999047568705,38.465087494260345,38.11817619662207,37.7712634461587,37.424337842513836 -Nuclear - Large/Moderate,92.4097928062741,88.34502450877793,84.28027354858644,80.21554556851532,76.15082336575018,72.08611252645329,72.08605434545059,72.0859958597095,72.08594161248374,72.08587725055165,72.08582060207219,70.05345917233551,68.02109396698395,65.9887405304839,63.0268901841255,60.19812696437529,59.20061454666119,58.82674110411698,58.45286711092703,58.078989207125346,57.7050849554577 -Nuclear - Large/Conservative,130.6529423656503,125.93227156965254,121.21162313724294,116.49100699378383,111.77039539529031,107.04979750390923,105.63354609619311,104.21729835354122,102.80106181531542,101.384812825436,99.96858064941527,98.5523607220655,97.1361292288131,95.7199116141461,92.62138916382983,89.63032479217954,87.58501503112902,86.71663741060487,85.84825937462135,84.97987470642298,84.11144190139048 -Nuclear - Small/Advanced,61.87727422383892,59.37819921410345,56.879134833240315,54.380084504626595,51.88103775744586,49.38199798973778,48.310961625424945,47.23992825366132,46.168900285271626,45.09787022682757,44.02684729688318,43.66982534324352,43.31279974142493,42.95577810377352,42.089840816996414,41.252199764338,40.566283045124464,40.23792280588879,39.90956268771042,39.58120085114521,39.2528250195515 -Nuclear - Small/Moderate,72.53610839031545,71.05044018564988,69.56478035880042,68.07913406032195,66.59348789109859,65.10784634227505,63.99359943233916,62.87935554952194,61.76511848577985,60.650876389318384,59.5366438886339,58.79381376120743,58.05097813878871,57.30814943274894,55.74910144768715,54.245475514500384,53.334021700064014,52.99240352141086,52.65078483961798,52.309162584594375,51.96751625481994 -Nuclear - Small/Conservative,99.74874234939723,98.96516357517042,98.18159267815194,97.39803760764474,96.61447924625124,95.83092411320919,94.65561864263204,93.48031622873071,92.30502290251069,91.12971974549363,89.95443015864073,88.77915047353464,87.60386169256768,86.42858410982268,83.91537861450112,81.49052194545833,79.8349178593686,79.11427824188961,78.39363841233958,77.67299345556464,76.95231055864816 +Nuclear - Large/Advanced,65.67431962023488,63.8436049567752,62.01289626282983,60.18219369150938,58.351497401205926,56.52080755582234,55.05612355189225,53.59144887595021,52.126784320259496,50.66213076941759,49.19748921421124,48.465141566425885,47.73279721385078,47.000456366897865,46.26811925428236,45.535786125057996,44.53133214101715,44.17761624342335,43.82389945906531,43.47018172302998,43.11646296391032 +Nuclear - Large/Moderate,80.57030428642341,80.17613484883445,79.78196544989758,79.38779609060406,78.99362677197944,78.59945749508488,77.41694992596354,76.23444277438995,75.05193607582814,73.86942986987532,72.68692420088202,71.89858741089135,71.11025089786719,70.32191467949526,69.5335787749991,68.74524320531205,66.8119958048884,66.05060403741172,65.28921267319355,64.52782174175314,63.76643127556321 +Nuclear - Large/Conservative,111.42993781358625,111.42979799377491,111.42965580342617,111.42951118173842,111.42936406581308,111.4292143905628,110.97237045291615,110.51550715756665,110.05862286038737,109.60171572563694,109.14478369720699,107.77530120778327,106.40581849623312,105.03633554837363,103.66685234878673,102.29736888068425,98.83759710918066,97.51491776332375,96.19223809414305,94.86955807797041,93.54687768877025 +Nuclear - Small/Advanced,65.53563335319214,62.414072855742674,59.29252346196419,56.17098545665212,53.04945913442559,49.9279448001544,48.887314302852374,47.84668975107206,46.806071649790354,45.76546056283662,44.7248571217237,44.37794031743789,44.03102334725368,43.68410620057802,43.33718886589602,42.99027133066901,42.098040419820336,41.7629789607246,41.427917260119855,41.09285530032709,40.75779306189874 +Nuclear - Small/Moderate,88.72817818625988,86.56442000373194,84.40066847575825,82.23692377301981,80.07318607208519,77.90945555566614,76.1061361679222,74.30282446240791,72.49952109160571,70.69622678404157,68.89294235569545,67.81095509640556,66.72897150857182,65.64699182663107,64.56501630541307,63.4830452224084,61.652362789822064,60.95562862757758,60.258894212047224,59.562159524689854,58.86542454510963 +Nuclear - Small/Conservative,118.1992068262178,117.43897802096613,116.67874969260525,115.91852185336658,115.15829451590368,114.39806769331021,112.11739045270275,109.8367183638295,107.55605186424786,105.27539144251031,102.99473764581639,101.47430576249747,99.95387729641223,98.43345246576457,96.91303150773896,95.39261468061177,92.44664599722103,91.34521611459388,90.24378530690362,89.14235350643354,88.0409206386927 diff --git a/tests/data/Nuclear/Market/30/df_occ.csv b/tests/data/Nuclear/Market/30/df_occ.csv index 356c7b5..f85a023 100644 --- a/tests/data/Nuclear/Market/30/df_occ.csv +++ b/tests/data/Nuclear/Market/30/df_occ.csv @@ -1,7 +1,7 @@ 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,5500,5000,4500,4000,3500,3000,2850,2700,2550,2400.0,2250,2200,2150,2100,2050,2000,1950,1900,1850,1800,1750 -Nuclear - Large/Moderate,7250,6750,6250,5750,5250,4750,4750,4750,4750,4750.0,4750,4500,4250,4000,3750,3500,3450,3400,3350,3300,3250 -Nuclear - Large/Conservative,9750,9250,8750,8250,7750,7250,7100,6950,6800,6650.0,6500,6350,6200,6050,5900,5750,5650,5550,5450,5350,5250 -Nuclear - Small/Advanced,5000,4650,4300,3950,3600,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 -Nuclear - Small/Moderate,5750,5550,5350,5150,4950,4750,4600,4450,4300,4150.0,4000,3900,3800,3700,3600,3500,3450,3400,3350,3300,3250 -Nuclear - Small/Conservative,7500,7400,7300,7200,7100,7000,6850,6700,6550,6400.0,6250,6100,5950,5800,5650,5500,5400,5300,5200,5100,5000 +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 b41598e..b03b729 100644 --- a/tests/data/Nuclear/Market/30/df_tc.csv +++ b/tests/data/Nuclear/Market/30/df_tc.csv @@ -1,31 +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,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -10 year CRF/Moderate,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,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 +10 year CRF/Advanced,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 +10 year CRF/Moderate,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 +10 year CRF/Conservative,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 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,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PVD/Moderate,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,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PFF/Advanced,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 -PFF/Moderate,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 -PFF/Conservative,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 +PVD/Advanced,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PVD/Moderate,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PVD/Conservative,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PFF/Advanced,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 +PFF/Moderate,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 +PFF/Conservative,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 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,0.9214394252035385,0.9214395401058357,0.921439647930493,0.921439737969422,0.9214398348819608,0.9214399301747241,0.9214400407763057,0.9214401519572952,0.9214402550809889,0.9214403774328017,0.921440485121471,0.921440582742929,0.9214406995877865,0.9214408042169564,0.9236879591727168,0.9259461106773804,0.9339011031573051,0.9339012247868033,0.9339013513804189,0.9339014920636806,0.9339017078314215 -2/nan,0.8490506143194273,0.849050826070454,0.8490510247782709,0.8490511907091571,0.8490513693072952,0.8490515449204005,0.84905174874584,0.8490519536390834,0.8490521436837178,0.8490523691635041,0.8490525676208918,0.8490527475256285,0.8490529628568293,0.8490531556759914,0.8531994459206587,0.8573761998785676,0.8721712704784316,0.8721714976582913,0.8721717341101726,0.8721719968787688,0.8721723998904456 -3/nan,0.7823487100272044,0.782349002700839,0.7823492773467142,0.7823495066896715,0.7823497535408167,0.7823499962661954,0.7823502779855606,0.7823505611808353,0.7823508238529854,0.7823511355022338,0.7823514098022252,0.7823516584595,0.7823519560818797,0.78235222258903,0.7880900549697462,0.7938841576649119,0.8145217116419156,0.8145220298872188,0.8145223611212936,0.8145227292212418,0.8145232937811165 -4/nan,0.7208869456761968,0.7208873052509203,0.720887642677032,0.7208879244446376,0.7208882277225929,0.7208885259317188,0.7208888720483692,0.7208892199783442,0.7208895426939166,0.7208899255821593,0.720890262583629,0.7208905680808186,0.7208909337359604,0.7208912611633591,0.727949294519319,0.7350939481182135,0.7606827250479613,0.7606831213275068,0.7606835337807456,0.760683992139499,0.7606846951306594 -5/nan,0.6642536528606093,0.6642540670185432,0.6642544556657675,0.6642547802055874,0.6642551295210553,0.6642554729982828,0.6642558716554343,0.6642562724012215,0.6642566441050999,0.6642570851159292,0.6642574732744038,0.6642578251462706,0.664258246308156,0.6642586234393416,0.6723979982357687,0.6806573822425397,0.7104024360749962,0.710402898682407,0.7104033801706708,0.7104039152480353,0.710404735903747 -6/nan,0.6120695040812306,0.6120699620269974,0.612070391764926,0.6120707506175724,0.6120711368653767,0.6120715166577161,0.6120719574640839,0.612072400579968,0.612072811583445,0.6120732992216346,0.6120737284195291,0.6120741174943302,0.6120745831851434,0.6120750001899953,0.6210859347422174,0.6302520557913267,0.6634456187360759,0.6634461371715953,0.663446676766607,0.6634472764180205,0.6634481961120392 -7/nan,0.5639849720252239,0.5639854643227528,0.5639859262965523,0.5639863120678034,0.5639867272892467,0.5639871355710233,0.5639876094437388,0.5639880857992723,0.5639885276335875,0.5639890518513232,0.5639895132449985,0.5639899315058396,0.5639904321300213,0.563990880416163,0.5736895995329181,0.5835794398064024,0.6195925952225022,0.6195931600846264,0.6195937480011823,0.6195944013523744,0.6195954034067092 -8/nan,0.519677988446356,0.5196785068719334,0.5196789933644481,0.5196793996100975,0.519679836869021,0.5196802668200066,0.51968076584317,0.5196812674809855,0.5196817327654442,0.5196822848058512,0.5196827706878936,0.5196832111478854,0.5196837383427049,0.5196842104216985,0.5299101753911742,0.5403631125600227,0.5786382081863923,0.5786388110725584,0.5786394385651629,0.5786401358972854,0.5786412054060243 -9/nan,0.4788517869649414,0.4788523243749618,0.47885282868261014,0.4788532498048348,0.478853703076075,0.4788541487718088,0.4788546660691924,0.4788551860770392,0.4788556684003212,0.4788562406566442,0.4788567443319228,0.4788572009218241,0.4788577474228981,0.4788582367898238,0.48947164845193025,0.5003471224284766,0.5403908609542383,0.540391494369842,0.5403921536380124,0.5403928862824057,0.5403940099503184 -10/nan,0.4412329153386628,0.44123346555067516,0.44123398187182494,0.4412344130259732,0.441234877095034,0.44123533340817245,0.44123586302872086,0.4412363954243659,0.4412368892377694,0.44123747512671085,0.4412379908008952,0.4412384582680534,0.4412390177883868,0.441239518813529,0.45211906803146895,0.4632944720012669,0.504671621181289,0.5046722784563664,0.5046729625579147,0.5046737227997375,0.5046748887944725 -11/nan,0.4065694038905391,0.40656996157631825,0.40657048491094394,0.40657092192174443,0.4065713922946104,0.4065718548062475,0.40657239162115305,0.40657293124891686,0.40657343177039224,0.4065740256182529,0.40657454829760004,0.40657502211510665,0.4065755892363589,0.406576097067841,0.4176169392530584,0.42898571444790357,0.47131338375339143,0.4713140589663472,0.4713147617379962,0.4713155427280072,0.4713167405447905 -12/nan,0.3746290778262435,0.37462963841572994,0.37463016447527,0.3746306037615586,0.3746310765836747,0.37463154150367683,0.37463208111391544,0.37463262355172494,0.3746331266796633,0.3746337236200566,0.3746342490213835,0.3746347253064631,0.374635295381267,0.37463580585758277,0.38574773833461395,0.39721765382919366,0.4401600890200945,0.4401607769279112,0.4401614929126547,0.44016228858648926,0.4401635089243189 -13/nan,0.3451980021367455,0.3451985617318057,0.34519908685823547,0.34519952536537696,0.3451999973489124,0.34520046144439726,0.34520100009771854,0.3452015415736616,0.3452020438094973,0.3452026396915209,0.3452031641613816,0.3452036396021245,0.3452042086663917,0.34520471823787857,0.35631054117779076,0.3678021416555359,0.411065992701684,0.4110666886760872,0.4110674130567509,0.41106821806108673,0.41106945270949247 -14/nan,0.31807904867029263,0.31807960396735097,0.31808012506058014,0.31808056019984177,0.3180810285584352,0.318081489089608,0.3180820236060633,0.3180825609235274,0.31808305930230196,0.31808365060815447,0.3180841710503302,0.31808464283996163,0.31808520753420816,0.31808571319259865,0.32911975661223986,0.3405649625647543,0.38389498405455535,0.3838956840236534,0.3838964125621525,0.3838972221872073,0.38389846392272275 -15/nan,0.29309057577604275,0.29309112399672227,0.29309163844950814,0.29309206804370913,0.2930925304339687,0.2930929850966006,0.2930935128017808,0.2930940432723407,0.2930945353004544,0.29309511907158126,0.29309563288207724,0.29309609866003067,0.29309665615884706,0.29309715537411224,0.3040039563085811,0.31534480251982194,0.3585199491051054,0.3585206495000575,0.3585213784818891,0.3585221885997351,0.3585234310912901 -16/nan,0.27006521167565095,0.27006575050464215,0.27006625614428614,0.2700666783791114,0.2700671328482122,0.2700675797221132,0.2700680983873437,0.27006861977064367,0.27006910337009454,0.2700696771410298,0.2700701821498458,0.2700706399489776,0.2700711878978489,0.2700716785616242,0.2808047939831051,0.2919922934155557,0.3348221759731587,0.33482287367946395,0.33482359986300686,0.3348244068712289,0.3348256445937368 +1/nan,0.9234591932680972,0.9234593380607743,0.9234594853084832,0.923459635074197,0.9234597874230616,0.9234599424224892,0.9234604240344024,0.9234609321678058,0.9234614690754618,0.9234620372727042,0.9234626395768389,0.9234630616086975,0.9234635012333081,0.9234639595741392,0.9234644378524004,0.923464937397906,0.9260297642576188,0.9260303138646013,0.92603088965711,0.9260314935521909,0.9260321276587011 +2/nan,0.8527768816313649,0.8527771490516435,0.8527774210062087,0.8527776976113692,0.852777978987446,0.8527782652589471,0.8527791547577983,0.8527800932402327,0.85278108486701,0.8527821342838532,0.8527832466942229,0.8527840261557091,0.85278483811008,0.8527856846323473,0.8527865679780499,0.8527874906033184,0.8575311242910211,0.857532142196172,0.8575332085991386,0.8575343270505015,0.8575355014561009 +3/nan,0.7875046511489838,0.787505021576585,0.7875053982850893,0.7875057814356089,0.787506171194815,0.7875065677351776,0.7875077998603356,0.7875090998377736,0.7875104734310551,0.7875119270755319,0.7875134679791537,0.7875145476847428,0.7875156723998142,0.7875168449987304,0.7875180686059277,0.7875193466237108,0.7940993448707852,0.7941007587869051,0.7941022400695764,0.7941037936508489,0.7941054249562642 +4/nan,0.727228409844915,0.7272288659446489,0.7272293297780006,0.7272298015433478,0.7272302814459131,0.727230769698059,0.7272322867894248,0.7272338874268199,0.7272355787069544,0.7272373685537237,0.7272392658423398,0.7272405952663412,0.7272419801104353,0.7272434239138613,0.7272449305237811,0.7272465041295049,0.7353596291278226,0.7353613748995558,0.7353632038503338,0.7353651220699564,0.7353671362575666 +5/nan,0.6715657606770263,0.6715662871639331,0.6715668225780256,0.6715673671483007,0.6715679211116561,0.6715684847132322,0.6715702359300704,0.6715720835871882,0.6715740358766678,0.6715761019454621,0.6715782920386895,0.6715798266307871,0.6715814251966264,0.6715830918217486,0.6715848309471515,0.6715866474087993,0.6809649040058074,0.6809669248021404,0.6809690418826274,0.680971262296631,0.6809735937988803 +6/nan,0.6201635755812828,0.6201641590083375,0.620164752328157,0.620165355794509,0.6201659696699173,0.6201665942260397,0.6201685348408664,0.6201705823273004,0.6201727457636045,0.6201750352862176,0.6201774622485535,0.620179162815105,0.6201809342753315,0.6201827811567545,0.6201847083808106,0.6201867213066363,0.63059376952421,0.6305960151059384,0.6305983676835192,0.63060083509067,0.6306034259449693 +7/nan,0.57269575520055,0.5726963837668562,0.5726970229914229,0.5726976731476568,0.5726983345183987,0.5726990073963297,0.5727010981569405,0.5727033040590198,0.572705634883421,0.5727081015510816,0.5727107162941146,0.5727125484391558,0.5727144569640418,0.5727164467467183,0.5727185230895402,0.5727206917664456,0.5839485997348275,0.583951025790319,0.5839535674422907,0.583956233154272,0.583959032236686 +8/nan,0.5288611600855636,0.5288618234631401,0.5288624980893599,0.528863184252777,0.5288638822519018,0.5288645923956313,0.5288667989489763,0.5288691270219247,0.528871586937239,0.5288741902209446,0.5288769497829053,0.5288788834033422,0.5288808976349468,0.5288829976259561,0.5288851889725392,0.528887477768586,0.5407537841510087,0.5407563516941649,0.5407590415770277,0.5407618627569619,0.5407648250876544 +9/nan,0.4883817002434445,0.4883823894208855,0.488383090284559,0.4883838031342473,0.4883845282800764,0.4883852660429629,0.4883875584151386,0.48838997703444015,0.4883925326253335,0.48839523716238514,0.4883981040578691,0.4884001128878398,0.4884022054653828,0.48840438713910556,0.4884066637229866,0.48840904154810366,0.5007540992587739,0.5007567740836243,0.5007595763617011,0.5007625154248944,0.5007656015389059 +10/nan,0.451000570913713,0.4510012780551502,0.45100199718754536,0.4510027286185005,0.4510034726662315,0.45100422966002657,0.45100658178717035,0.4510090634536374,0.45101168566367583,0.45101446070426165,0.45101740233760346,0.45101946353743805,0.4510216106691319,0.45102384922085914,0.4510261851583141,0.4510286249777908,0.46371320048763864,0.46371595267448384,0.46371883600254354,0.463721860073867,0.46372503545136246 +11/nan,0.41648062337942865,0.4164813416973722,0.41648207219590866,0.4164828151875076,0.4164835709954207,0.4164843399541473,0.4164867292594867,0.41648925015302507,0.41649191381317846,0.4164947327214074,0.4164977208577725,0.41649981464339486,0.4165019957204025,0.41650426966386406,0.4165066425339352,0.41650912092977926,0.429412225730714,0.4294150291991749,0.42941796625419487,0.4294210466770032,0.4294242812276317 +12/nan,0.3846028604777614,0.3846035841185185,0.3846043200302443,0.38460506852773,0.38460582993662884,0.38460660459392526,0.384609011606667,0.38461155118418294,0.3846142345879684,0.3846170743922613,0.384620084681056,0.38462219399004444,0.38462439123862324,0.38462668204332695,0.3846290725093912,0.3846315692850754,0.3976485021627524,0.39765133426748883,0.3976543013251189,0.39765741321705034,0.39766068081353234 +13/nan,0.35516504726539605,0.35516577120588844,0.35516650742254857,0.3551672562303041,0.3551680179549494,0.35516879293361525,0.35517120094574506,0.35517374157905124,0.3551764260999395,0.3551792670881448,0.35518227863383534,0.3551843888247009,0.35518658699294875,0.35518887875759414,0.3551912702265751,0.3551937680511005,0.36823434871516886,0.3682371898804002,0.36824016643207647,0.3682432882834859,0.3682465663399629 +14/nan,0.32798042802472827,0.3279811479796342,0.3279818801432383,0.32798262482874047,0.3279833823601477,0.32798415307274137,0.3279865478301657,0.32798907448011805,0.3279917442272223,0.3279945695822441,0.32799756455811785,0.32799966313967227,0.3280018492156173,0.3280041283741867,0.3280065066898642,0.3280089907774359,0.34099596713226565,0.3409988005215658,0.341001768928578,0.3410048822397265,0.3410081513308069 +15/nan,0.30287654147144083,0.3028772538096858,0.30287797822758344,0.30287871503502595,0.30287946455259873,0.3028802271120426,0.3028825965368246,0.3028850964602657,0.30288773796869384,0.3028905334408028,0.3028934967416142,0.30289557312958326,0.3028977360876536,0.30289999114509064,0.3029023443122851,0.30290480213423515,0.31577241505629067,0.31577522627443816,0.3157781714555793,0.315781260409043,0.31578450392582746 +16/nan,0.2796941266470481,0.27969482831675757,0.2796955418853182,0.2796962676579868,0.2796970059505535,0.2796977570897973,0.27970009103053683,0.2797025535169327,0.2797051554695135,0.2797079090818599,0.27971082801166974,0.2797128733099661,0.27971500388314713,0.27971722517781716,0.2797195431145186,0.27972196414041656,0.2924146550736358,0.2924174318975834,0.2924203410473056,0.29242339221237934,0.2924265960520815 diff --git a/tests/data/Nuclear/Market/TechLife/df_capex.csv b/tests/data/Nuclear/Market/TechLife/df_capex.csv index b32e5f9..cc4ec53 100644 --- a/tests/data/Nuclear/Market/TechLife/df_capex.csv +++ b/tests/data/Nuclear/Market/TechLife/df_capex.csv @@ -1,7 +1,7 @@ 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,6791.67421911713,6185.274735267386,5578.875251417642,4972.475767567898,4366.076283718155,3759.6767998684113,3577.756954713488,3395.837109558565,3213.9172644036416,3031.997419248719,2850.0775740937956,2789.437625708821,2728.797677323847,2668.1577289388724,2607.517780553898,2546.8778321689238,2486.237883783949,2425.597935398975,2364.9579870140005,2304.318038629026,2243.678090244052 -Nuclear - Large/Moderate,9606.351989655037,8952.858657025441,8299.365324395847,7645.871991766253,6992.378659136659,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6012.138660192268,5685.391993877471,5358.645327562674,5031.898661247877,4705.151994933079,4639.80266167012,4574.45332840716,4509.103995144201,4443.754661881241,4378.405328618282 -Nuclear - Large/Conservative,14951.05980874553,14192.122762616315,13433.1857164871,12674.248670357885,11915.31162422867,11156.374578099456,10928.69346426069,10701.012350421926,10473.331236583163,10245.650122744397,10017.969008905633,9790.28789506687,9562.606781228105,9334.92566738934,9107.244553550576,8879.563439711812,8727.776030485968,8575.988621260125,8424.201212034282,8272.41380280844,8120.626393582596 -Nuclear - Small/Advanced,5854.460434311829,5452.683737839448,5050.907041367068,4649.130344894687,4247.353648422307,3845.5769519499268,3673.386939176049,3501.196926402172,3329.0069136282946,3156.8169008544173,2984.62688808054,2927.2302171559145,2869.8335462312884,2812.436875306663,2755.040204382037,2697.643533457411,2640.2468625327856,2582.8501916081595,2525.453520683534,2468.056849758908,2410.6601788342823 -Nuclear - Small/Moderate,6986.238033565005,6747.392288827739,6508.5465440904745,6269.70079935321,6030.855054615944,5792.009309878679,5612.87500132573,5433.740692772782,5254.606384219833,5075.472075666884,4896.337767113935,4776.914894745302,4657.492022376669,4538.0691500080375,4418.646277639405,4299.223405270772,4239.511969086456,4179.80053290214,4120.089096717823,4060.377660533507,4000.6662243491905 -Nuclear - Small/Conservative,9573.28110931772,9447.31688419512,9321.352659072518,9195.388433949916,9069.424208827315,8943.459983704714,8754.51364602081,8565.567308336907,8376.620970653006,8187.674632969103,7998.728295285201,7809.781957601299,7620.835619917396,7431.889282233494,7242.942944549592,7053.9966068656895,6928.032381743087,6802.068156620486,6676.103931497884,6550.139706375283,6424.1754812526815 +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 7ccc5e2..51cc3b5 100644 --- a/tests/data/Nuclear/Market/TechLife/df_fom.csv +++ b/tests/data/Nuclear/Market/TechLife/df_fom.csv @@ -1,7 +1,7 @@ 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,119,119,119,119,119,119,119,119,119,119.0,119,119,119,119,119,119,119,119,119,119,119 -Nuclear - Large/Moderate,168,168,168,168,168,168,168,168,168,168.0,168,168,168,168,168,168,168,168,168,168,168 -Nuclear - Large/Conservative,197,197,197,197,197,197,197,197,197,197.0,197,197,197,197,197,197,197,197,197,197,197 -Nuclear - Small/Advanced,108,108,108,108,108,108,108,108,108,108.0,108,108,108,108,108,108,108,108,108,108,108 -Nuclear - Small/Moderate,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 -Nuclear - Small/Conservative,206,206,206,206,206,206,206,206,206,206.0,206,206,206,206,206,206,206,206,206,206,206 +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 9522737..22fd244 100644 --- a/tests/data/Nuclear/Market/TechLife/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/Market/TechLife/df_fuel_costs_mmbtu.csv @@ -1,7 +1,7 @@ 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,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77 -Nuclear - Large/Moderate,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88 -Nuclear - Large/Conservative,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96 +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_lcoe.csv b/tests/data/Nuclear/Market/TechLife/df_lcoe.csv index 51972ae..05f773e 100644 --- a/tests/data/Nuclear/Market/TechLife/df_lcoe.csv +++ b/tests/data/Nuclear/Market/TechLife/df_lcoe.csv @@ -1,7 +1,7 @@ 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,60.383806839397074,57.18783158615709,53.99187359342837,50.79593675746118,47.60000756431393,44.40409030275251,43.44528897977357,42.4864913507621,41.527700125223966,40.56890689424802,39.61012199314558,39.290511248908594,38.97089658458759,38.651286433668275,37.77099063349925,36.92375100073679,35.79175429326888,35.51850349700835,35.24525299469294,34.97200082208103,34.698733872287164 -Nuclear - Large/Moderate,83.28730210187072,79.84309748761923,76.39891303676212,72.95475531193753,69.51060430615482,66.06646651616123,66.06639885123151,66.06633083188228,66.06626774195183,66.06619288853479,66.06612700591526,64.34405112111563,62.62197084524033,60.89990425662761,58.09584990773488,55.44520939803926,53.56425137268854,53.26975625640205,52.97526050704937,52.68076026170777,52.38622972447154 -Nuclear - Large/Conservative,116.4549508415902,112.45496821600192,108.4550115994046,104.45509253506947,100.45517875655203,96.45528091949484,95.25522778497927,94.05517891294902,92.85514307173948,91.65509274915158,90.45506198119891,89.25504545853698,88.05501548462966,86.85500165161837,83.6966884248527,80.66061816007708,76.982642689887,76.29864089797844,75.61463862843195,74.93062873389952,74.24656349690032 -Nuclear - Small/Advanced,56.317696462289,54.200152627587556,52.082621154331555,49.96510602393489,47.84759505876655,45.730092210771375,44.82256851972597,43.91504830903344,43.00753438250165,42.10001802521736,41.19250995842934,40.889990626479076,40.58746705166514,40.284948087206395,39.39002209538603,38.52717040254693,37.358950477057874,37.10031086665368,36.84167139543167,36.58302994859939,36.324372411814274 -Nuclear - Small/Moderate,65.9017594107467,64.64289606813759,63.384042468978784,62.12520460340388,60.86636688814902,59.60753454644738,58.6633919747587,57.71925292362544,56.77512180312209,55.830984829522535,54.88685901587955,54.25743196738186,53.62799852816023,52.99857313273788,51.41902164501482,49.902607427237875,48.183925698012516,47.91483762220959,47.64574896795713,47.376656205599176,47.10753576472573 -Nuclear - Small/Conservative,90.65765678180215,89.99368287027191,89.32971811997898,88.66577177602069,88.00182160473179,87.33787518803159,86.34198723047899,85.34610282785381,84.35022899426137,83.35434372736883,82.35847424267217,81.36261627377706,80.36674772631646,79.37089220246978,76.81761179057305,74.36491486161673,71.41884729948603,70.85121663303373,70.28358572277483,69.71594891780096,69.14826849340227 +Nuclear - Large/Advanced,59.352594464962415,57.817275506115955,56.281963500826976,54.746658627446706,53.21136107047839,51.676071020844795,50.44768507267244,49.219309990103866,47.990946696004464,46.7625962207955,45.534259718593546,44.92006016774585,44.30586445527695,43.691672826284005,43.077485547184956,42.46330290808906,41.41211991073646,41.11954294736742,40.82696494949753,40.534385841398716,40.241805539766865 +Nuclear - Large/Moderate,73.1300294244977,72.79943737499079,72.468845370497,72.13825341217074,71.80766150120635,71.47706963883964,70.48529435634785,69.49351956012094,68.50174529145974,67.50997159647831,66.51819852682661,65.8570168561676,65.19583550805727,64.53465450309213,63.87347386365967,63.21229361413856,61.216417728914195,60.58664715332418,59.95687704808775,59.32710744763581,58.69733838984426 +Nuclear - Large/Conservative,99.8674616672502,99.86729879868055,99.86713316878273,99.86696470673148,99.86679333925854,99.86661899054639,99.4833459807447,99.10005042198942,98.71673039909503,98.33338377366934,97.95000815062089,96.80141142166835,95.6528144338348,94.50421717059032,93.35561961396563,92.2070217443944,88.62164350446531,87.5276073947892,86.43357090780829,85.33953401590277,84.24549668869012 +Nuclear - Small/Advanced,59.2672429699689,56.64938092265545,54.031531809402786,51.41369596195571,48.79587372350203,46.178065449170354,45.30531624742165,44.43257397123755,43.559839208837914,42.68711261699703,41.814394931330625,41.52343196945485,41.232468814296766,40.941505453514665,40.65054187369286,40.3595780602229,39.43290819272174,39.155765557611026,38.87862264073251,38.60147942146005,38.32433587710409 +Nuclear - Small/Moderate,79.3012777817135,77.48664596292156,75.67202189564891,73.8574057787136,72.04279781779165,70.22819822571537,68.7157865541787,67.20338383114301,65.6909908166454,64.17860835930192,62.6662374095995,61.75879550054403,60.851357868105765,59.943924785365446,59.03649654915858,58.12907348271705,56.23086444078792,55.65456972759717,55.07827471886542,54.501979392958276,53.925683726077175 +Nuclear - Small/Conservative,105.81125745559385,105.17365716464036,104.53605742917364,103.89845826344114,103.2608596821818,102.62326170064748,100.71047151508803,98.797687330323,96.88490965602736,94.9721390612764,93.05937618345925,91.78420556886975,90.5090389347211,89.2338765351821,87.9587186465308,86.68356556961376,83.62223415583647,82.7111968374651,81.80015843984299,80.88911888396616,79.97807808292718 diff --git a/tests/data/Nuclear/Market/TechLife/df_occ.csv b/tests/data/Nuclear/Market/TechLife/df_occ.csv index 356c7b5..f85a023 100644 --- a/tests/data/Nuclear/Market/TechLife/df_occ.csv +++ b/tests/data/Nuclear/Market/TechLife/df_occ.csv @@ -1,7 +1,7 @@ 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,5500,5000,4500,4000,3500,3000,2850,2700,2550,2400.0,2250,2200,2150,2100,2050,2000,1950,1900,1850,1800,1750 -Nuclear - Large/Moderate,7250,6750,6250,5750,5250,4750,4750,4750,4750,4750.0,4750,4500,4250,4000,3750,3500,3450,3400,3350,3300,3250 -Nuclear - Large/Conservative,9750,9250,8750,8250,7750,7250,7100,6950,6800,6650.0,6500,6350,6200,6050,5900,5750,5650,5550,5450,5350,5250 -Nuclear - Small/Advanced,5000,4650,4300,3950,3600,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 -Nuclear - Small/Moderate,5750,5550,5350,5150,4950,4750,4600,4450,4300,4150.0,4000,3900,3800,3700,3600,3500,3450,3400,3350,3300,3250 -Nuclear - Small/Conservative,7500,7400,7300,7200,7100,7000,6850,6700,6550,6400.0,6250,6100,5950,5800,5650,5500,5400,5300,5200,5100,5000 +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 b41598e..b03b729 100644 --- a/tests/data/Nuclear/Market/TechLife/df_tc.csv +++ b/tests/data/Nuclear/Market/TechLife/df_tc.csv @@ -1,31 +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,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -10 year CRF/Moderate,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,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 +10 year CRF/Advanced,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 +10 year CRF/Moderate,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 +10 year CRF/Conservative,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13174051733638875,0.13174012078732802,0.13173970534617493,0.13173926962992083,0.13173881211718894 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,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PVD/Moderate,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,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PFF/Advanced,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 -PFF/Moderate,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 -PFF/Conservative,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.7051147539095489,0.7035817587433787,0.7621540117224799,0.7621538585891869,0.7621536992058223,0.76215352208316,0.7621532504274071 +PVD/Advanced,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PVD/Moderate,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PVD/Conservative,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8115657741814299,0.8115670445585186,0.8115683754635129,0.8115697713278152,0.8115712370262282 +PFF/Advanced,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 +PFF/Moderate,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 +PFF/Conservative,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7035247961096678,0.7035244218222974,0.7035240297017727,0.7035236184424829,0.7035231866081797 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,0.9214394252035385,0.9214395401058357,0.921439647930493,0.921439737969422,0.9214398348819608,0.9214399301747241,0.9214400407763057,0.9214401519572952,0.9214402550809889,0.9214403774328017,0.921440485121471,0.921440582742929,0.9214406995877865,0.9214408042169564,0.9236879591727168,0.9259461106773804,0.9339011031573051,0.9339012247868033,0.9339013513804189,0.9339014920636806,0.9339017078314215 -2/nan,0.8490506143194273,0.849050826070454,0.8490510247782709,0.8490511907091571,0.8490513693072952,0.8490515449204005,0.84905174874584,0.8490519536390834,0.8490521436837178,0.8490523691635041,0.8490525676208918,0.8490527475256285,0.8490529628568293,0.8490531556759914,0.8531994459206587,0.8573761998785676,0.8721712704784316,0.8721714976582913,0.8721717341101726,0.8721719968787688,0.8721723998904456 -3/nan,0.7823487100272044,0.782349002700839,0.7823492773467142,0.7823495066896715,0.7823497535408167,0.7823499962661954,0.7823502779855606,0.7823505611808353,0.7823508238529854,0.7823511355022338,0.7823514098022252,0.7823516584595,0.7823519560818797,0.78235222258903,0.7880900549697462,0.7938841576649119,0.8145217116419156,0.8145220298872188,0.8145223611212936,0.8145227292212418,0.8145232937811165 -4/nan,0.7208869456761968,0.7208873052509203,0.720887642677032,0.7208879244446376,0.7208882277225929,0.7208885259317188,0.7208888720483692,0.7208892199783442,0.7208895426939166,0.7208899255821593,0.720890262583629,0.7208905680808186,0.7208909337359604,0.7208912611633591,0.727949294519319,0.7350939481182135,0.7606827250479613,0.7606831213275068,0.7606835337807456,0.760683992139499,0.7606846951306594 -5/nan,0.6642536528606093,0.6642540670185432,0.6642544556657675,0.6642547802055874,0.6642551295210553,0.6642554729982828,0.6642558716554343,0.6642562724012215,0.6642566441050999,0.6642570851159292,0.6642574732744038,0.6642578251462706,0.664258246308156,0.6642586234393416,0.6723979982357687,0.6806573822425397,0.7104024360749962,0.710402898682407,0.7104033801706708,0.7104039152480353,0.710404735903747 -6/nan,0.6120695040812306,0.6120699620269974,0.612070391764926,0.6120707506175724,0.6120711368653767,0.6120715166577161,0.6120719574640839,0.612072400579968,0.612072811583445,0.6120732992216346,0.6120737284195291,0.6120741174943302,0.6120745831851434,0.6120750001899953,0.6210859347422174,0.6302520557913267,0.6634456187360759,0.6634461371715953,0.663446676766607,0.6634472764180205,0.6634481961120392 -7/nan,0.5639849720252239,0.5639854643227528,0.5639859262965523,0.5639863120678034,0.5639867272892467,0.5639871355710233,0.5639876094437388,0.5639880857992723,0.5639885276335875,0.5639890518513232,0.5639895132449985,0.5639899315058396,0.5639904321300213,0.563990880416163,0.5736895995329181,0.5835794398064024,0.6195925952225022,0.6195931600846264,0.6195937480011823,0.6195944013523744,0.6195954034067092 -8/nan,0.519677988446356,0.5196785068719334,0.5196789933644481,0.5196793996100975,0.519679836869021,0.5196802668200066,0.51968076584317,0.5196812674809855,0.5196817327654442,0.5196822848058512,0.5196827706878936,0.5196832111478854,0.5196837383427049,0.5196842104216985,0.5299101753911742,0.5403631125600227,0.5786382081863923,0.5786388110725584,0.5786394385651629,0.5786401358972854,0.5786412054060243 -9/nan,0.4788517869649414,0.4788523243749618,0.47885282868261014,0.4788532498048348,0.478853703076075,0.4788541487718088,0.4788546660691924,0.4788551860770392,0.4788556684003212,0.4788562406566442,0.4788567443319228,0.4788572009218241,0.4788577474228981,0.4788582367898238,0.48947164845193025,0.5003471224284766,0.5403908609542383,0.540391494369842,0.5403921536380124,0.5403928862824057,0.5403940099503184 -10/nan,0.4412329153386628,0.44123346555067516,0.44123398187182494,0.4412344130259732,0.441234877095034,0.44123533340817245,0.44123586302872086,0.4412363954243659,0.4412368892377694,0.44123747512671085,0.4412379908008952,0.4412384582680534,0.4412390177883868,0.441239518813529,0.45211906803146895,0.4632944720012669,0.504671621181289,0.5046722784563664,0.5046729625579147,0.5046737227997375,0.5046748887944725 -11/nan,0.4065694038905391,0.40656996157631825,0.40657048491094394,0.40657092192174443,0.4065713922946104,0.4065718548062475,0.40657239162115305,0.40657293124891686,0.40657343177039224,0.4065740256182529,0.40657454829760004,0.40657502211510665,0.4065755892363589,0.406576097067841,0.4176169392530584,0.42898571444790357,0.47131338375339143,0.4713140589663472,0.4713147617379962,0.4713155427280072,0.4713167405447905 -12/nan,0.3746290778262435,0.37462963841572994,0.37463016447527,0.3746306037615586,0.3746310765836747,0.37463154150367683,0.37463208111391544,0.37463262355172494,0.3746331266796633,0.3746337236200566,0.3746342490213835,0.3746347253064631,0.374635295381267,0.37463580585758277,0.38574773833461395,0.39721765382919366,0.4401600890200945,0.4401607769279112,0.4401614929126547,0.44016228858648926,0.4401635089243189 -13/nan,0.3451980021367455,0.3451985617318057,0.34519908685823547,0.34519952536537696,0.3451999973489124,0.34520046144439726,0.34520100009771854,0.3452015415736616,0.3452020438094973,0.3452026396915209,0.3452031641613816,0.3452036396021245,0.3452042086663917,0.34520471823787857,0.35631054117779076,0.3678021416555359,0.411065992701684,0.4110666886760872,0.4110674130567509,0.41106821806108673,0.41106945270949247 -14/nan,0.31807904867029263,0.31807960396735097,0.31808012506058014,0.31808056019984177,0.3180810285584352,0.318081489089608,0.3180820236060633,0.3180825609235274,0.31808305930230196,0.31808365060815447,0.3180841710503302,0.31808464283996163,0.31808520753420816,0.31808571319259865,0.32911975661223986,0.3405649625647543,0.38389498405455535,0.3838956840236534,0.3838964125621525,0.3838972221872073,0.38389846392272275 -15/nan,0.29309057577604275,0.29309112399672227,0.29309163844950814,0.29309206804370913,0.2930925304339687,0.2930929850966006,0.2930935128017808,0.2930940432723407,0.2930945353004544,0.29309511907158126,0.29309563288207724,0.29309609866003067,0.29309665615884706,0.29309715537411224,0.3040039563085811,0.31534480251982194,0.3585199491051054,0.3585206495000575,0.3585213784818891,0.3585221885997351,0.3585234310912901 -16/nan,0.27006521167565095,0.27006575050464215,0.27006625614428614,0.2700666783791114,0.2700671328482122,0.2700675797221132,0.2700680983873437,0.27006861977064367,0.27006910337009454,0.2700696771410298,0.2700701821498458,0.2700706399489776,0.2700711878978489,0.2700716785616242,0.2808047939831051,0.2919922934155557,0.3348221759731587,0.33482287367946395,0.33482359986300686,0.3348244068712289,0.3348256445937368 +1/nan,0.9234591932680972,0.9234593380607743,0.9234594853084832,0.923459635074197,0.9234597874230616,0.9234599424224892,0.9234604240344024,0.9234609321678058,0.9234614690754618,0.9234620372727042,0.9234626395768389,0.9234630616086975,0.9234635012333081,0.9234639595741392,0.9234644378524004,0.923464937397906,0.9260297642576188,0.9260303138646013,0.92603088965711,0.9260314935521909,0.9260321276587011 +2/nan,0.8527768816313649,0.8527771490516435,0.8527774210062087,0.8527776976113692,0.852777978987446,0.8527782652589471,0.8527791547577983,0.8527800932402327,0.85278108486701,0.8527821342838532,0.8527832466942229,0.8527840261557091,0.85278483811008,0.8527856846323473,0.8527865679780499,0.8527874906033184,0.8575311242910211,0.857532142196172,0.8575332085991386,0.8575343270505015,0.8575355014561009 +3/nan,0.7875046511489838,0.787505021576585,0.7875053982850893,0.7875057814356089,0.787506171194815,0.7875065677351776,0.7875077998603356,0.7875090998377736,0.7875104734310551,0.7875119270755319,0.7875134679791537,0.7875145476847428,0.7875156723998142,0.7875168449987304,0.7875180686059277,0.7875193466237108,0.7940993448707852,0.7941007587869051,0.7941022400695764,0.7941037936508489,0.7941054249562642 +4/nan,0.727228409844915,0.7272288659446489,0.7272293297780006,0.7272298015433478,0.7272302814459131,0.727230769698059,0.7272322867894248,0.7272338874268199,0.7272355787069544,0.7272373685537237,0.7272392658423398,0.7272405952663412,0.7272419801104353,0.7272434239138613,0.7272449305237811,0.7272465041295049,0.7353596291278226,0.7353613748995558,0.7353632038503338,0.7353651220699564,0.7353671362575666 +5/nan,0.6715657606770263,0.6715662871639331,0.6715668225780256,0.6715673671483007,0.6715679211116561,0.6715684847132322,0.6715702359300704,0.6715720835871882,0.6715740358766678,0.6715761019454621,0.6715782920386895,0.6715798266307871,0.6715814251966264,0.6715830918217486,0.6715848309471515,0.6715866474087993,0.6809649040058074,0.6809669248021404,0.6809690418826274,0.680971262296631,0.6809735937988803 +6/nan,0.6201635755812828,0.6201641590083375,0.620164752328157,0.620165355794509,0.6201659696699173,0.6201665942260397,0.6201685348408664,0.6201705823273004,0.6201727457636045,0.6201750352862176,0.6201774622485535,0.620179162815105,0.6201809342753315,0.6201827811567545,0.6201847083808106,0.6201867213066363,0.63059376952421,0.6305960151059384,0.6305983676835192,0.63060083509067,0.6306034259449693 +7/nan,0.57269575520055,0.5726963837668562,0.5726970229914229,0.5726976731476568,0.5726983345183987,0.5726990073963297,0.5727010981569405,0.5727033040590198,0.572705634883421,0.5727081015510816,0.5727107162941146,0.5727125484391558,0.5727144569640418,0.5727164467467183,0.5727185230895402,0.5727206917664456,0.5839485997348275,0.583951025790319,0.5839535674422907,0.583956233154272,0.583959032236686 +8/nan,0.5288611600855636,0.5288618234631401,0.5288624980893599,0.528863184252777,0.5288638822519018,0.5288645923956313,0.5288667989489763,0.5288691270219247,0.528871586937239,0.5288741902209446,0.5288769497829053,0.5288788834033422,0.5288808976349468,0.5288829976259561,0.5288851889725392,0.528887477768586,0.5407537841510087,0.5407563516941649,0.5407590415770277,0.5407618627569619,0.5407648250876544 +9/nan,0.4883817002434445,0.4883823894208855,0.488383090284559,0.4883838031342473,0.4883845282800764,0.4883852660429629,0.4883875584151386,0.48838997703444015,0.4883925326253335,0.48839523716238514,0.4883981040578691,0.4884001128878398,0.4884022054653828,0.48840438713910556,0.4884066637229866,0.48840904154810366,0.5007540992587739,0.5007567740836243,0.5007595763617011,0.5007625154248944,0.5007656015389059 +10/nan,0.451000570913713,0.4510012780551502,0.45100199718754536,0.4510027286185005,0.4510034726662315,0.45100422966002657,0.45100658178717035,0.4510090634536374,0.45101168566367583,0.45101446070426165,0.45101740233760346,0.45101946353743805,0.4510216106691319,0.45102384922085914,0.4510261851583141,0.4510286249777908,0.46371320048763864,0.46371595267448384,0.46371883600254354,0.463721860073867,0.46372503545136246 +11/nan,0.41648062337942865,0.4164813416973722,0.41648207219590866,0.4164828151875076,0.4164835709954207,0.4164843399541473,0.4164867292594867,0.41648925015302507,0.41649191381317846,0.4164947327214074,0.4164977208577725,0.41649981464339486,0.4165019957204025,0.41650426966386406,0.4165066425339352,0.41650912092977926,0.429412225730714,0.4294150291991749,0.42941796625419487,0.4294210466770032,0.4294242812276317 +12/nan,0.3846028604777614,0.3846035841185185,0.3846043200302443,0.38460506852773,0.38460582993662884,0.38460660459392526,0.384609011606667,0.38461155118418294,0.3846142345879684,0.3846170743922613,0.384620084681056,0.38462219399004444,0.38462439123862324,0.38462668204332695,0.3846290725093912,0.3846315692850754,0.3976485021627524,0.39765133426748883,0.3976543013251189,0.39765741321705034,0.39766068081353234 +13/nan,0.35516504726539605,0.35516577120588844,0.35516650742254857,0.3551672562303041,0.3551680179549494,0.35516879293361525,0.35517120094574506,0.35517374157905124,0.3551764260999395,0.3551792670881448,0.35518227863383534,0.3551843888247009,0.35518658699294875,0.35518887875759414,0.3551912702265751,0.3551937680511005,0.36823434871516886,0.3682371898804002,0.36824016643207647,0.3682432882834859,0.3682465663399629 +14/nan,0.32798042802472827,0.3279811479796342,0.3279818801432383,0.32798262482874047,0.3279833823601477,0.32798415307274137,0.3279865478301657,0.32798907448011805,0.3279917442272223,0.3279945695822441,0.32799756455811785,0.32799966313967227,0.3280018492156173,0.3280041283741867,0.3280065066898642,0.3280089907774359,0.34099596713226565,0.3409988005215658,0.341001768928578,0.3410048822397265,0.3410081513308069 +15/nan,0.30287654147144083,0.3028772538096858,0.30287797822758344,0.30287871503502595,0.30287946455259873,0.3028802271120426,0.3028825965368246,0.3028850964602657,0.30288773796869384,0.3028905334408028,0.3028934967416142,0.30289557312958326,0.3028977360876536,0.30289999114509064,0.3029023443122851,0.30290480213423515,0.31577241505629067,0.31577522627443816,0.3157781714555793,0.315781260409043,0.31578450392582746 +16/nan,0.2796941266470481,0.27969482831675757,0.2796955418853182,0.2796962676579868,0.2796970059505535,0.2796977570897973,0.27970009103053683,0.2797025535169327,0.2797051554695135,0.2797079090818599,0.27971082801166974,0.2797128733099661,0.27971500388314713,0.27971722517781716,0.2797195431145186,0.27972196414041656,0.2924146550736358,0.2924174318975834,0.2924203410473056,0.29242339221237934,0.2924265960520815 diff --git a/tests/data/Nuclear/Market/df_cff.csv b/tests/data/Nuclear/Market/df_cff.csv index d08058e..635d461 100644 --- a/tests/data/Nuclear/Market/df_cff.csv +++ b/tests/data/Nuclear/Market/df_cff.csv @@ -1,7 +1,7 @@ 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,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875 -Nuclear - Large/Moderate,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886 -Nuclear - Large/Conservative,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293 -Nuclear - Small/Advanced,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154 -Nuclear - Small/Moderate,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256 -Nuclear - Small/Conservative,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016 +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 dc36b13..0935044 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,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Moderate,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Conservative,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Real - Advanced,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Moderate,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Conservative,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 +WACC Nominal - Advanced,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.07987889655110783,0.07987825563366381,0.07987758418110573,0.07987687995801437,0.07987614050531139 +WACC Nominal - Moderate,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.07987889655110783,0.07987825563366381,0.07987758418110573,0.07987687995801437,0.07987614050531139 +WACC Nominal - Conservative,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.07987889655110783,0.07987825563366381,0.07987758418110573,0.07987687995801437,0.07987614050531139 +WACC Real - Advanced,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.053540386879129764,0.05353976159381846,0.05353910651815208,0.05353841947123361,0.05353769805396258 +WACC Real - Moderate,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.053540386879129764,0.05353976159381846,0.05353910651815208,0.05353841947123361,0.05353769805396258 +WACC Real - Conservative,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.053540386879129764,0.05353976159381846,0.05353910651815208,0.05353841947123361,0.05353769805396258 diff --git a/tests/data/Nuclear/Market/df_wacc.csv b/tests/data/Nuclear/Market/df_wacc.csv index 530a23b..0a7b94f 100644 --- a/tests/data/Nuclear/Market/df_wacc.csv +++ b/tests/data/Nuclear/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -Debt Fraction - Advanced,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,0.48903909207505,0.489041767010021,0.489044277176345,0.489046373289095,0.489048629419512,0.48905084784099,0.489053422652138,0.489056010951313,0.489058411675659,0.489061260030815,0.489063767026771,0.489066039657192,0.489068759808286,0.489071195577293,0.541257729109498,0.593444477009615,0.775276899593839,0.7752796560763,0.775282525059512,0.775285713354578,0.775290603282159 -Debt Fraction - Conservative,0.48903909207505,0.489041767010021,0.489044277176345,0.489046373289095,0.489048629419512,0.48905084784099,0.489053422652138,0.489056010951313,0.489058411675659,0.489061260030815,0.489063767026771,0.489066039657192,0.489068759808286,0.489071195577293,0.541257729109498,0.593444477009615,0.775276899593839,0.7752796560763,0.775282525059512,0.775285713354578,0.775290603282159 +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,0.485065746080653,0.485069470190373,0.485073257443025,0.485077109458237,0.48508102791151,0.485085014536642,0.485097401710348,0.485110471009118,0.485124280372139,0.485138894491544,0.485154385825776,0.485165240523509,0.48517654769786,0.4851883362432,0.485200637567597,0.485213485872249,0.550998057748995,0.551012115422359,0.551026842842917,0.551042289041622,0.551058507955093 +Debt Fraction - Moderate,0.485065746080653,0.485069470190373,0.485073257443025,0.485077109458237,0.48508102791151,0.485085014536642,0.485097401710348,0.485110471009118,0.485124280372139,0.485138894491544,0.485154385825776,0.485165240523509,0.48517654769786,0.4851883362432,0.485200637567597,0.485213485872249,0.550998057748995,0.551012115422359,0.551026842842917,0.551042289041622,0.551058507955093 +Debt Fraction - Conservative,0.485065746080653,0.485069470190373,0.485073257443025,0.485077109458237,0.48508102791151,0.485085014536642,0.485097401710348,0.485110471009118,0.485124280372139,0.485138894491544,0.485154385825776,0.485165240523509,0.48517654769786,0.4851883362432,0.485200637567597,0.485213485872249,0.550998057748995,0.551012115422359,0.551026842842917,0.551042289041622,0.551058507955093 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,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Moderate,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Conservative,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Real - Advanced,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Moderate,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Conservative,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 +WACC Nominal - Advanced,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.07987889655110783,0.07987825563366381,0.07987758418110573,0.07987687995801437,0.07987614050531139 +WACC Nominal - Moderate,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.07987889655110783,0.07987825563366381,0.07987758418110573,0.07987687995801437,0.07987614050531139 +WACC Nominal - Conservative,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.07987889655110783,0.07987825563366381,0.07987758418110573,0.07987687995801437,0.07987614050531139 +WACC Real - Advanced,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.053540386879129764,0.05353976159381846,0.05353910651815208,0.05353841947123361,0.05353769805396258 +WACC Real - Moderate,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.053540386879129764,0.05353976159381846,0.05353910651815208,0.05353841947123361,0.05353769805396258 +WACC Real - Conservative,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.053540386879129764,0.05353976159381846,0.05353910651815208,0.05353841947123361,0.05353769805396258 diff --git a/tests/data/Nuclear/R&D/20/df_capex.csv b/tests/data/Nuclear/R&D/20/df_capex.csv index b32e5f9..cc4ec53 100644 --- a/tests/data/Nuclear/R&D/20/df_capex.csv +++ b/tests/data/Nuclear/R&D/20/df_capex.csv @@ -1,7 +1,7 @@ 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,6791.67421911713,6185.274735267386,5578.875251417642,4972.475767567898,4366.076283718155,3759.6767998684113,3577.756954713488,3395.837109558565,3213.9172644036416,3031.997419248719,2850.0775740937956,2789.437625708821,2728.797677323847,2668.1577289388724,2607.517780553898,2546.8778321689238,2486.237883783949,2425.597935398975,2364.9579870140005,2304.318038629026,2243.678090244052 -Nuclear - Large/Moderate,9606.351989655037,8952.858657025441,8299.365324395847,7645.871991766253,6992.378659136659,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6012.138660192268,5685.391993877471,5358.645327562674,5031.898661247877,4705.151994933079,4639.80266167012,4574.45332840716,4509.103995144201,4443.754661881241,4378.405328618282 -Nuclear - Large/Conservative,14951.05980874553,14192.122762616315,13433.1857164871,12674.248670357885,11915.31162422867,11156.374578099456,10928.69346426069,10701.012350421926,10473.331236583163,10245.650122744397,10017.969008905633,9790.28789506687,9562.606781228105,9334.92566738934,9107.244553550576,8879.563439711812,8727.776030485968,8575.988621260125,8424.201212034282,8272.41380280844,8120.626393582596 -Nuclear - Small/Advanced,5854.460434311829,5452.683737839448,5050.907041367068,4649.130344894687,4247.353648422307,3845.5769519499268,3673.386939176049,3501.196926402172,3329.0069136282946,3156.8169008544173,2984.62688808054,2927.2302171559145,2869.8335462312884,2812.436875306663,2755.040204382037,2697.643533457411,2640.2468625327856,2582.8501916081595,2525.453520683534,2468.056849758908,2410.6601788342823 -Nuclear - Small/Moderate,6986.238033565005,6747.392288827739,6508.5465440904745,6269.70079935321,6030.855054615944,5792.009309878679,5612.87500132573,5433.740692772782,5254.606384219833,5075.472075666884,4896.337767113935,4776.914894745302,4657.492022376669,4538.0691500080375,4418.646277639405,4299.223405270772,4239.511969086456,4179.80053290214,4120.089096717823,4060.377660533507,4000.6662243491905 -Nuclear - Small/Conservative,9573.28110931772,9447.31688419512,9321.352659072518,9195.388433949916,9069.424208827315,8943.459983704714,8754.51364602081,8565.567308336907,8376.620970653006,8187.674632969103,7998.728295285201,7809.781957601299,7620.835619917396,7431.889282233494,7242.942944549592,7053.9966068656895,6928.032381743087,6802.068156620486,6676.103931497884,6550.139706375283,6424.1754812526815 +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 7ccc5e2..51cc3b5 100644 --- a/tests/data/Nuclear/R&D/20/df_fom.csv +++ b/tests/data/Nuclear/R&D/20/df_fom.csv @@ -1,7 +1,7 @@ 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,119,119,119,119,119,119,119,119,119,119.0,119,119,119,119,119,119,119,119,119,119,119 -Nuclear - Large/Moderate,168,168,168,168,168,168,168,168,168,168.0,168,168,168,168,168,168,168,168,168,168,168 -Nuclear - Large/Conservative,197,197,197,197,197,197,197,197,197,197.0,197,197,197,197,197,197,197,197,197,197,197 -Nuclear - Small/Advanced,108,108,108,108,108,108,108,108,108,108.0,108,108,108,108,108,108,108,108,108,108,108 -Nuclear - Small/Moderate,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 -Nuclear - Small/Conservative,206,206,206,206,206,206,206,206,206,206.0,206,206,206,206,206,206,206,206,206,206,206 +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 9522737..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 @@ -1,7 +1,7 @@ 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,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77 -Nuclear - Large/Moderate,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88 -Nuclear - Large/Conservative,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96 +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_lcoe.csv b/tests/data/Nuclear/R&D/20/df_lcoe.csv index ecdf93a..d6c0414 100644 --- a/tests/data/Nuclear/R&D/20/df_lcoe.csv +++ b/tests/data/Nuclear/R&D/20/df_lcoe.csv @@ -1,7 +1,7 @@ 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,94.70506609971143,88.44476129106255,82.18445648241365,75.92415167376475,69.66384686511586,63.40354205646696,61.52545061387229,59.64735917127762,57.769267728682955,55.89117628608828,54.013084843493615,53.387054362628724,52.76102388176383,52.13499340089895,51.50896292003406,50.88293243916917,50.256901958304276,49.63087147743939,49.0048409965745,48.37881051570961,47.75278003484472 -Nuclear - Large/Moderate,131.83234218267222,125.08585317396002,118.33936416524782,111.59287515653563,104.84638614782345,98.09989713911126,98.09989713911126,98.09989713911126,98.09989713911126,98.09989713911126,98.09989713911126,94.72665263475515,91.35340813039906,87.98016362604297,84.60691912168689,81.23367461733079,80.55902571645956,79.88437681558835,79.20972791471712,78.53507901384592,77.8604301129747 -Nuclear - Large/Conservative,192.00910484798274,184.17404336478106,176.3389818815794,168.5039203983777,160.668858915176,152.83379743197432,150.4832789870138,148.13276054205332,145.78224209709276,143.4317236521323,141.08120520717176,138.73068676221126,136.38016831725076,134.02964987229026,131.67913142732974,129.32861298236924,127.7616006857289,126.19458838908857,124.62757609244822,123.0605637958079,121.49355149916755 -Nuclear - Small/Advanced,85.90281022255837,81.75497591214469,77.607141601731,73.45930729131733,69.31147298090366,65.16363867048997,63.38599539459841,61.60835211870683,59.830708842815255,58.05306556692368,56.275422291032115,55.682874532401584,55.090326773771054,54.49777901514053,53.90523125651001,53.31268349787949,52.72013573924896,52.12758798061843,51.535040221987906,50.94249246335739,50.34994470472686 -Nuclear - Small/Moderate,101.20623354605388,98.74045446126406,96.27467537647426,93.80889629168448,91.34311720689468,88.87733812210486,87.02800380851252,85.17866949492017,83.32933518132782,81.48000086773548,79.63066655414313,78.39777701174825,77.16488746935333,75.93199792695845,74.69910838456354,73.46621884216864,72.8497740709712,72.23332929977374,71.61688452857629,71.00043975737884,70.38399498618139 -Nuclear - Small/Conservative,139.03557543990217,137.7351547349793,136.4347340300564,135.13431332513352,133.83389262021063,132.53347191528775,130.58284085790345,128.63220980051912,126.68157874313478,124.73094768575045,122.78031662836615,120.82968557098182,118.8790545135975,116.92842345621318,114.97779239882887,113.02716134144454,111.72674063652165,110.42631993159878,109.12589922667591,107.82547852175303,106.52505781683016 +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 356c7b5..f85a023 100644 --- a/tests/data/Nuclear/R&D/20/df_occ.csv +++ b/tests/data/Nuclear/R&D/20/df_occ.csv @@ -1,7 +1,7 @@ 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,5500,5000,4500,4000,3500,3000,2850,2700,2550,2400.0,2250,2200,2150,2100,2050,2000,1950,1900,1850,1800,1750 -Nuclear - Large/Moderate,7250,6750,6250,5750,5250,4750,4750,4750,4750,4750.0,4750,4500,4250,4000,3750,3500,3450,3400,3350,3300,3250 -Nuclear - Large/Conservative,9750,9250,8750,8250,7750,7250,7100,6950,6800,6650.0,6500,6350,6200,6050,5900,5750,5650,5550,5450,5350,5250 -Nuclear - Small/Advanced,5000,4650,4300,3950,3600,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 -Nuclear - Small/Moderate,5750,5550,5350,5150,4950,4750,4600,4450,4300,4150.0,4000,3900,3800,3700,3600,3500,3450,3400,3350,3300,3250 -Nuclear - Small/Conservative,7500,7400,7300,7200,7100,7000,6850,6700,6550,6400.0,6250,6100,5950,5800,5650,5500,5400,5300,5200,5100,5000 +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 5521177..b35749a 100644 --- a/tests/data/Nuclear/R&D/20/df_tc.csv +++ b/tests/data/Nuclear/R&D/20/df_tc.csv @@ -1,31 +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,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -10 year CRF/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 -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 +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,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PVD/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 -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 -PFF/Advanced,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/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 -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 +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,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 +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_capex.csv b/tests/data/Nuclear/R&D/30/df_capex.csv index b32e5f9..cc4ec53 100644 --- a/tests/data/Nuclear/R&D/30/df_capex.csv +++ b/tests/data/Nuclear/R&D/30/df_capex.csv @@ -1,7 +1,7 @@ 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,6791.67421911713,6185.274735267386,5578.875251417642,4972.475767567898,4366.076283718155,3759.6767998684113,3577.756954713488,3395.837109558565,3213.9172644036416,3031.997419248719,2850.0775740937956,2789.437625708821,2728.797677323847,2668.1577289388724,2607.517780553898,2546.8778321689238,2486.237883783949,2425.597935398975,2364.9579870140005,2304.318038629026,2243.678090244052 -Nuclear - Large/Moderate,9606.351989655037,8952.858657025441,8299.365324395847,7645.871991766253,6992.378659136659,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6012.138660192268,5685.391993877471,5358.645327562674,5031.898661247877,4705.151994933079,4639.80266167012,4574.45332840716,4509.103995144201,4443.754661881241,4378.405328618282 -Nuclear - Large/Conservative,14951.05980874553,14192.122762616315,13433.1857164871,12674.248670357885,11915.31162422867,11156.374578099456,10928.69346426069,10701.012350421926,10473.331236583163,10245.650122744397,10017.969008905633,9790.28789506687,9562.606781228105,9334.92566738934,9107.244553550576,8879.563439711812,8727.776030485968,8575.988621260125,8424.201212034282,8272.41380280844,8120.626393582596 -Nuclear - Small/Advanced,5854.460434311829,5452.683737839448,5050.907041367068,4649.130344894687,4247.353648422307,3845.5769519499268,3673.386939176049,3501.196926402172,3329.0069136282946,3156.8169008544173,2984.62688808054,2927.2302171559145,2869.8335462312884,2812.436875306663,2755.040204382037,2697.643533457411,2640.2468625327856,2582.8501916081595,2525.453520683534,2468.056849758908,2410.6601788342823 -Nuclear - Small/Moderate,6986.238033565005,6747.392288827739,6508.5465440904745,6269.70079935321,6030.855054615944,5792.009309878679,5612.87500132573,5433.740692772782,5254.606384219833,5075.472075666884,4896.337767113935,4776.914894745302,4657.492022376669,4538.0691500080375,4418.646277639405,4299.223405270772,4239.511969086456,4179.80053290214,4120.089096717823,4060.377660533507,4000.6662243491905 -Nuclear - Small/Conservative,9573.28110931772,9447.31688419512,9321.352659072518,9195.388433949916,9069.424208827315,8943.459983704714,8754.51364602081,8565.567308336907,8376.620970653006,8187.674632969103,7998.728295285201,7809.781957601299,7620.835619917396,7431.889282233494,7242.942944549592,7053.9966068656895,6928.032381743087,6802.068156620486,6676.103931497884,6550.139706375283,6424.1754812526815 +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 7ccc5e2..51cc3b5 100644 --- a/tests/data/Nuclear/R&D/30/df_fom.csv +++ b/tests/data/Nuclear/R&D/30/df_fom.csv @@ -1,7 +1,7 @@ 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,119,119,119,119,119,119,119,119,119,119.0,119,119,119,119,119,119,119,119,119,119,119 -Nuclear - Large/Moderate,168,168,168,168,168,168,168,168,168,168.0,168,168,168,168,168,168,168,168,168,168,168 -Nuclear - Large/Conservative,197,197,197,197,197,197,197,197,197,197.0,197,197,197,197,197,197,197,197,197,197,197 -Nuclear - Small/Advanced,108,108,108,108,108,108,108,108,108,108.0,108,108,108,108,108,108,108,108,108,108,108 -Nuclear - Small/Moderate,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 -Nuclear - Small/Conservative,206,206,206,206,206,206,206,206,206,206.0,206,206,206,206,206,206,206,206,206,206,206 +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 9522737..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 @@ -1,7 +1,7 @@ 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,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77 -Nuclear - Large/Moderate,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88 -Nuclear - Large/Conservative,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96 +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_lcoe.csv b/tests/data/Nuclear/R&D/30/df_lcoe.csv index a0995d2..7026868 100644 --- a/tests/data/Nuclear/R&D/30/df_lcoe.csv +++ b/tests/data/Nuclear/R&D/30/df_lcoe.csv @@ -1,7 +1,7 @@ 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,81.17823443972007,76.12568245785612,71.07313047599216,66.02057849412822,60.96802651226426,55.91547453040031,54.39970893584112,52.883943341281935,51.36817774672275,49.852412152163566,48.336646557604375,47.831391359417985,47.326136161231595,46.8208809630452,46.31562576485881,45.810370566672404,45.305115368486014,44.79986017029962,44.29460497211322,43.78934977392683,43.284094575740426 -Nuclear - Large/Moderate,112.6995772651614,107.25463689029348,101.80969651542557,96.36475614055765,90.91981576568972,85.47487539082181,85.47487539082181,85.47487539082181,85.47487539082181,85.47487539082181,85.47487539082181,82.75240520338787,80.0299350159539,77.30746482851994,74.58499464108598,71.86252445365203,71.31803041616523,70.77353637867844,70.22904234119166,69.68454830370486,69.14005426621806 -Nuclear - Large/Conservative,162.2314001692013,155.90789729913575,149.58439442907016,143.26089155900456,136.937388688939,130.61388581887343,128.71683495785376,126.81978409683408,124.9227332358144,123.02568237479474,121.12863151377505,119.23158065275538,117.33452979173572,115.43747893071604,113.54042806969638,111.64337720867671,110.37867663466359,109.11397606065049,107.84927548663735,106.58457491262425,105.31987433861113 -Nuclear - Small/Advanced,74.24260712681703,70.89498283277777,67.54735853873851,64.19973424469921,60.852109950659965,57.50448565662069,56.069789530603856,54.635093404587025,53.20039727857019,51.76570115255336,50.33100502653654,49.85277298453093,49.37454094252532,48.896308900519706,48.4180768585141,47.93984481650849,47.461612774502875,46.98338073249727,46.50514869049166,46.02691664848604,45.548684606480435 -Nuclear - Small/Moderate,87.29189331597323,85.30181817067337,83.31174302537352,81.32166788007365,79.33159273477379,77.34151758947394,75.84896123049903,74.35640487152413,72.86384851254924,71.37129215357434,69.87873579459945,68.88369822194952,67.88866064929958,66.89362307664966,65.89858550399971,64.90354793134979,64.40602914502483,63.90851035869986,63.41099157237489,62.91347278604992,62.41595399972496 -Nuclear - Small/Conservative,119.96867708441094,118.91913662100771,117.86959615760443,116.82005569420119,115.77051523079791,114.72097476739467,113.14666407228978,111.57235337718488,109.99804268208,108.42373198697511,106.84942129187021,105.27511059676533,103.70079990166043,102.12648920655556,100.55217851145066,98.97786781634576,97.92832735294252,96.87878688953926,95.82924642613598,94.77970596273273,93.73016549932947 +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 356c7b5..f85a023 100644 --- a/tests/data/Nuclear/R&D/30/df_occ.csv +++ b/tests/data/Nuclear/R&D/30/df_occ.csv @@ -1,7 +1,7 @@ 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,5500,5000,4500,4000,3500,3000,2850,2700,2550,2400.0,2250,2200,2150,2100,2050,2000,1950,1900,1850,1800,1750 -Nuclear - Large/Moderate,7250,6750,6250,5750,5250,4750,4750,4750,4750,4750.0,4750,4500,4250,4000,3750,3500,3450,3400,3350,3300,3250 -Nuclear - Large/Conservative,9750,9250,8750,8250,7750,7250,7100,6950,6800,6650.0,6500,6350,6200,6050,5900,5750,5650,5550,5450,5350,5250 -Nuclear - Small/Advanced,5000,4650,4300,3950,3600,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 -Nuclear - Small/Moderate,5750,5550,5350,5150,4950,4750,4600,4450,4300,4150.0,4000,3900,3800,3700,3600,3500,3450,3400,3350,3300,3250 -Nuclear - Small/Conservative,7500,7400,7300,7200,7100,7000,6850,6700,6550,6400.0,6250,6100,5950,5800,5650,5500,5400,5300,5200,5100,5000 +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 5521177..b35749a 100644 --- a/tests/data/Nuclear/R&D/30/df_tc.csv +++ b/tests/data/Nuclear/R&D/30/df_tc.csv @@ -1,31 +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,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -10 year CRF/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 -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 +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,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PVD/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 -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 -PFF/Advanced,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/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 -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 +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,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 +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_capex.csv b/tests/data/Nuclear/R&D/TechLife/df_capex.csv index b32e5f9..cc4ec53 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_capex.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_capex.csv @@ -1,7 +1,7 @@ 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,6791.67421911713,6185.274735267386,5578.875251417642,4972.475767567898,4366.076283718155,3759.6767998684113,3577.756954713488,3395.837109558565,3213.9172644036416,3031.997419248719,2850.0775740937956,2789.437625708821,2728.797677323847,2668.1577289388724,2607.517780553898,2546.8778321689238,2486.237883783949,2425.597935398975,2364.9579870140005,2304.318038629026,2243.678090244052 -Nuclear - Large/Moderate,9606.351989655037,8952.858657025441,8299.365324395847,7645.871991766253,6992.378659136659,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6338.885326507065,6012.138660192268,5685.391993877471,5358.645327562674,5031.898661247877,4705.151994933079,4639.80266167012,4574.45332840716,4509.103995144201,4443.754661881241,4378.405328618282 -Nuclear - Large/Conservative,14951.05980874553,14192.122762616315,13433.1857164871,12674.248670357885,11915.31162422867,11156.374578099456,10928.69346426069,10701.012350421926,10473.331236583163,10245.650122744397,10017.969008905633,9790.28789506687,9562.606781228105,9334.92566738934,9107.244553550576,8879.563439711812,8727.776030485968,8575.988621260125,8424.201212034282,8272.41380280844,8120.626393582596 -Nuclear - Small/Advanced,5854.460434311829,5452.683737839448,5050.907041367068,4649.130344894687,4247.353648422307,3845.5769519499268,3673.386939176049,3501.196926402172,3329.0069136282946,3156.8169008544173,2984.62688808054,2927.2302171559145,2869.8335462312884,2812.436875306663,2755.040204382037,2697.643533457411,2640.2468625327856,2582.8501916081595,2525.453520683534,2468.056849758908,2410.6601788342823 -Nuclear - Small/Moderate,6986.238033565005,6747.392288827739,6508.5465440904745,6269.70079935321,6030.855054615944,5792.009309878679,5612.87500132573,5433.740692772782,5254.606384219833,5075.472075666884,4896.337767113935,4776.914894745302,4657.492022376669,4538.0691500080375,4418.646277639405,4299.223405270772,4239.511969086456,4179.80053290214,4120.089096717823,4060.377660533507,4000.6662243491905 -Nuclear - Small/Conservative,9573.28110931772,9447.31688419512,9321.352659072518,9195.388433949916,9069.424208827315,8943.459983704714,8754.51364602081,8565.567308336907,8376.620970653006,8187.674632969103,7998.728295285201,7809.781957601299,7620.835619917396,7431.889282233494,7242.942944549592,7053.9966068656895,6928.032381743087,6802.068156620486,6676.103931497884,6550.139706375283,6424.1754812526815 +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 7ccc5e2..51cc3b5 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_fom.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_fom.csv @@ -1,7 +1,7 @@ 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,119,119,119,119,119,119,119,119,119,119.0,119,119,119,119,119,119,119,119,119,119,119 -Nuclear - Large/Moderate,168,168,168,168,168,168,168,168,168,168.0,168,168,168,168,168,168,168,168,168,168,168 -Nuclear - Large/Conservative,197,197,197,197,197,197,197,197,197,197.0,197,197,197,197,197,197,197,197,197,197,197 -Nuclear - Small/Advanced,108,108,108,108,108,108,108,108,108,108.0,108,108,108,108,108,108,108,108,108,108,108 -Nuclear - Small/Moderate,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 -Nuclear - Small/Conservative,206,206,206,206,206,206,206,206,206,206.0,206,206,206,206,206,206,206,206,206,206,206 +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 9522737..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 @@ -1,7 +1,7 @@ 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,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77,0.77 -Nuclear - Large/Moderate,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88,0.88 -Nuclear - Large/Conservative,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96 +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_lcoe.csv b/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv index 122fc0f..5426ce7 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv @@ -1,7 +1,7 @@ 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,70.16651119832406,66.09714879158474,62.02778638484544,57.95842397810614,53.889061571366824,49.819699164627515,48.59889044260573,47.378081720583936,46.15727299856214,44.93646427654035,43.71565555451856,43.30871931384463,42.90178307317069,42.49484683249677,42.08791059182283,41.68097435114891,41.274038110474976,40.86710186980104,40.46016562912711,40.05322938845318,39.64629314777925 -Nuclear - Large/Moderate,97.1242587123722,92.73886381728587,88.35346892219953,83.96807402711319,79.58267913202684,75.1972842369405,75.1972842369405,75.1972842369405,75.1972842369405,75.1972842369405,75.1972842369405,73.00458678939734,70.81188934185418,68.619191894311,66.42649444676783,64.23379699922467,63.79525750971604,63.35671802020741,62.91817853069877,62.47963904119013,62.0410995516815 -Nuclear - Large/Conservative,137.99040634825997,132.89741077874982,127.80441520923962,122.71141963972946,117.61842407021926,112.5254285007091,110.99752982985603,109.46963115900299,107.94173248814994,106.41383381729688,104.88593514644383,103.35803647559078,101.83013780473772,100.30223913388467,98.77434046303162,97.24644179217856,96.22784267827653,95.20924356437449,94.19064445047246,93.17204533657043,92.15344622266839 -Nuclear - Small/Advanced,64.75044128516316,62.05424013711975,59.358038989076334,56.66183784103292,53.965636692989506,51.269435544946084,50.11392076721319,48.958405989480305,47.80289121174741,46.64737643401451,45.49186165628162,45.10669006370399,44.72151847112635,44.336346878548724,43.9511752859711,43.56600369339346,43.18083210081583,42.7956605082382,42.41048891566057,42.02531732308294,41.64014573050531 -Nuclear - Small/Moderate,75.96471282377748,74.36189171239884,72.75907060102021,71.15624948964157,69.55342837826292,67.95060726688429,66.74849143335031,65.54637559981633,64.34425976628235,63.14214393274836,61.94002809921438,61.13861754352507,60.33720698783575,59.53579643214642,58.734385876457104,57.93297532076779,57.53227004292313,57.131564765078465,56.73085948723381,56.33015420938914,55.929448931544485 -Nuclear - Small/Conservative,104.4469782091674,103.60167062570154,102.75636304223569,101.91105545876985,101.06574787530401,100.22044029183817,98.95247891663941,97.68451754144063,96.41655616624186,95.1485947910431,93.88063341584434,92.61267204064556,91.3447106654468,90.07674929024803,88.80878791504928,87.54082653985053,86.69551895638467,85.85021137291882,85.00490378945298,84.15959620598713,83.31428862252129 +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 356c7b5..f85a023 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_occ.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_occ.csv @@ -1,7 +1,7 @@ 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,5500,5000,4500,4000,3500,3000,2850,2700,2550,2400.0,2250,2200,2150,2100,2050,2000,1950,1900,1850,1800,1750 -Nuclear - Large/Moderate,7250,6750,6250,5750,5250,4750,4750,4750,4750,4750.0,4750,4500,4250,4000,3750,3500,3450,3400,3350,3300,3250 -Nuclear - Large/Conservative,9750,9250,8750,8250,7750,7250,7100,6950,6800,6650.0,6500,6350,6200,6050,5900,5750,5650,5550,5450,5350,5250 -Nuclear - Small/Advanced,5000,4650,4300,3950,3600,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 -Nuclear - Small/Moderate,5750,5550,5350,5150,4950,4750,4600,4450,4300,4150.0,4000,3900,3800,3700,3600,3500,3450,3400,3350,3300,3250 -Nuclear - Small/Conservative,7500,7400,7300,7200,7100,7000,6850,6700,6550,6400.0,6250,6100,5950,5800,5650,5500,5400,5300,5200,5100,5000 +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 5521177..b35749a 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_tc.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_tc.csv @@ -1,31 +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,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -10 year CRF/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 -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 +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,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PVD/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 -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 -PFF/Advanced,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/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 -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 +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,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 -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 +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/df_cff.csv b/tests/data/Nuclear/R&D/df_cff.csv index d08058e..635d461 100644 --- a/tests/data/Nuclear/R&D/df_cff.csv +++ b/tests/data/Nuclear/R&D/df_cff.csv @@ -1,7 +1,7 @@ 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,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875,1.2127989676994875 -Nuclear - Large/Moderate,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886,1.3069866652591886 -Nuclear - Large/Conservative,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293,1.5178740922584293 -Nuclear - Small/Advanced,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154,1.1479334184925154 -Nuclear - Small/Moderate,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256,1.1942287236863256 -Nuclear - Small/Conservative,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016,1.259642251226016 +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 0bbdb30..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,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 -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 -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 -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 -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 -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 +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 df6e2a2..dc81d59 100644 --- a/tests/data/Nuclear/R&D/df_wacc.csv +++ b/tests/data/Nuclear/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -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 -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 -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 -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 -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 +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/Offshore_Wind/Market/20/df_capex.csv b/tests/data/Offshore_Wind/Market/20/df_capex.csv index 655c631..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,5570.082395744638,5194.698324483127,4971.543789498684,4814.973718788278,4347.583638873347,3904.682610006851,3477.867091099188,3409.606359051664,3350.1932125370517,3270.4206282967675,3202.9147718028667,3144.5784330632764,3093.3246031944486,3047.687935533468,3017.148778944959,2988.741035684329,2962.209380196675,2937.331790260344,2913.930648098011,2891.861639265603,2870.969348207961,2851.1538649253407,2832.3152794179987,2814.3536816861892,2797.2246672855827,2780.8283262164346,2765.1313551454955,2750.0671474062715,2735.5801974433475 -Offshore Wind - Class 1/Moderate,6339.933348218824,6169.708910876697,6048.018531188137,5953.870008095753,5877.394453847031,5813.196728455776,5395.717243968665,4985.098246130661,4579.874388278851,4152.681431594377,3735.1131382186036,3687.045327230511,3644.594678450265,3606.639979658512,3581.129626390467,3557.33994534024,3535.060015397261,3514.123319895288,3494.374443279164,3475.7023744380617,3457.996102261155,3441.1668178597806,3425.114611234196,3409.8061790511524,3395.1749146441534,3381.1320091245375,3367.6663613812225,3354.7335669698764,3342.2892214461694 -Offshore Wind - Class 1/Conservative,7698.498423630775,7672.477419252924,7648.709940424863,7626.840751591943,7606.60342608818,7587.775941691921,7570.191781736923,7553.673328445866,7009.796593171128,6437.656429079834,5871.777291639186,5310.605025297601,4753.151631168721,4198.640031476756,4180.97816374418,4164.470811564204,4148.973660492755,4134.3645983079205,4120.565917232125,4107.466606154539,4095.0444628529963,4083.1884762166724,4071.8875451344834,4061.0639618288506,4050.7066251886913,4040.760029658592,4031.2019730163865,4021.9991519288287,4013.12936417375 -Offshore Wind - Class 2/Advanced,5480.407620418584,5111.05145247498,4891.493677481331,4737.454660097783,4277.5911334969205,3841.817017945519,3421.8841879091306,3354.711364747711,3296.2640148972937,3217.756957320437,3151.3501108237233,3093.94626541508,3043.5139177663727,2998.6210245479324,2968.5592157359793,2940.6177191408233,2914.5190069853948,2890.052158159123,2867.0284537736025,2845.303579384758,2824.755422770679,2805.2507705983753,2786.711915090266,2769.0500473576894,2752.1763585119847,2736.057545219904,2720.604798592785,2705.78481529738,2691.5420897782756 -Offshore Wind - Class 2/Moderate,6237.858631813393,6070.376168908695,5950.639584770689,5858.0119138966365,5782.768582978094,5719.614362028612,5308.839948635451,4904.837213002737,4506.140808467555,4085.8194395432724,3674.9784194836157,3627.6765851602295,3585.9253063781935,3548.570067584907,3523.470455426922,3500.0582121535062,3478.1446188762557,3457.5409567067645,3438.114012312038,3419.7527745812527,3402.31292907033,3385.761172446024,3369.975392486424,3354.9111847471995,3340.5019425618543,3326.703261486058,3313.448534853314,3300.726661552539,3288.471034917238 -Offshore Wind - Class 2/Conservative,7574.543417281341,7548.955356235717,7525.565315184467,7504.051361906195,7484.135968623831,7465.619315337887,7448.312683159957,7432.060656534883,6896.9315967933135,6334.005354900662,5777.240229658909,5225.115368849725,4676.620571364584,4131.034264983111,4113.661026138684,4097.431201735777,4082.178275108147,4067.8134373671323,4054.225677401907,4041.337287434892,4029.1149641328393,4017.447696384921,4006.3354841911378,3995.6895186628285,3985.487597577827,3975.707518713968,3966.3048776269206,3957.2463709834374,3948.5208976724343 -Offshore Wind - Class 3/Advanced,5885.19853493817,5488.578038175452,5252.790438778897,5087.37278253558,4593.5398560216545,4125.583619441505,3674.6231839289694,3602.499265224665,3539.7224820519946,3455.442846712134,3384.1182080057843,3322.473738163549,3268.322518302137,3220.1103928699695,3187.8394629525596,3157.8220585849376,3129.7917531011194,3103.504322057285,3078.7821476761114,3055.458713291358,3033.400805570033,3012.453008956977,2992.5376156746124,2973.5769179453605,2955.471005769476,2938.142171369381,2921.5682125229096,2905.6381181192346,2890.351888158356 -Offshore Wind - Class 3/Moderate,6698.610247300872,6518.750045538961,6390.176976979125,6290.71102167813,6209.9060341071545,6142.067144280773,5700.964495409675,5267.121973186664,4838.98542206016,4387.614245437564,3946.4227876778045,3895.624103363368,3850.7867157003407,3810.6784013585443,3783.7249036497483,3758.591988158514,3735.0465315521074,3712.9331182753676,3692.074130550974,3672.336355045933,3653.6198817605004,3635.835901806014,3618.895606293813,3602.710186335237,3587.2463385970354,3572.42635530163,3558.1947308936083,3544.5292631508037,3531.3633454067212 -Offshore Wind - Class 3/Conservative,8134.017213627273,8106.530862586507,8081.42014931744,8058.31873715434,8036.937997209059,8017.0559072599435,7998.4615461964195,7981.010599574415,7406.361584378431,6801.850580369985,6203.955838566828,5611.0454956398025,5022.042743813888,4436.1705053132955,4417.509537583276,4400.069692072354,4383.6955532253705,4368.265008820417,4353.678148857749,4339.846164448704,4326.71355003787,4314.202597847667,4302.2467012115985,4290.812556796417,4279.866861268874,4269.36521018464,4259.263199099382,4249.538625790938,4240.169288037138 -Offshore Wind - Class 4/Advanced,6193.121154150112,5775.741579662744,5527.609544742227,5353.555224076568,4833.8789109621175,4341.433623333531,3866.883326770256,3790.9739291867513,3724.9223182446844,3636.2355418049915,3561.180929774854,3496.306036607554,3439.31293230897,3388.58085466103,3354.6225558590495,3323.0398948287666,3293.5331415709497,3265.8913749750254,3239.870370597176,3215.325813993325,3192.1022896083164,3170.0665841091563,3149.118787496101,3129.1478886583227,3110.098382040409,3091.870357642615,3074.4083099095274,3057.6678343968156,3041.5712233269 -Offshore Wind - Class 4/Moderate,7049.083425292803,6859.820582443846,6724.509139456812,6619.836763058031,6534.802252164545,6463.422107902782,5999.240249090751,5542.695954703617,5092.157361412223,4617.185222627807,4152.892352704947,4099.451603952828,4052.2607807402696,4010.054356403842,3981.6910175875432,3955.2370698774685,3930.470491051964,3907.1914611115417,3885.2445645010425,3864.4743856653104,3844.7810146046,3826.0645413191673,3808.2250558092674,3791.2070525194886,3774.9328236722495,3759.324661489973,3744.360363750493,3729.9733237873133,3716.1302382671856 -Offshore Wind - Class 4/Conservative,8559.600509204756,8530.67101372324,8504.23926823533,8479.927834964215,8457.425882799582,8436.500288408693,8416.940130680974,8398.578892950189,7793.868068942252,7157.729999459192,6528.541225513902,5904.614378221813,5284.794942030323,4668.261434719311,4648.6457714361795,4630.284533705393,4613.04450819396,4596.80358267997,4581.461847163677,4566.908290534257,4553.087407236295,4539.91038838113,4527.343930635513,4515.310326221866,4503.787372918023,4492.730666279654,4482.106902973509,4471.87167855526,4462.013891913822 -Offshore Wind - Class 5/Advanced,6343.985253764009,5916.437061524889,5662.266022175382,5483.959975965049,4951.639497327402,4447.193908618417,3961.087355418051,3883.3351733948184,3815.6739013457595,3724.8113071338576,3647.9250117750753,3581.4848619451136,3523.1041187611927,3471.1398177830724,3436.3489356498894,3403.9780957327353,3373.7719724767076,3345.4419369936563,3318.799270395175,3293.655253792859,3269.8544716315496,3247.2859128004197,3225.82746507756,3205.379218463226,3185.8634651798384,3167.191396338737,3149.3075063845063,3132.1562897617346,3115.6600386928417 -Offshore Wind - Class 5/Moderate,7220.806512631096,7026.914506460652,6888.328235704221,6781.091502645336,6694.0032862015505,6620.880267499804,6145.386376494501,5677.707667691418,5216.201176650317,4729.650579006644,4254.067879112678,4199.3171992528005,4150.971860487641,4107.733032820523,4078.692526228179,4051.594714075307,4026.217574140254,4002.372387534614,3979.87043536998,3958.611807646609,3938.4410888093425,3919.2694699695194,3900.997041127395,3883.5682967275548,3866.883326770256,3850.9088279222506,3835.5670924059586,3820.8359179992153,3806.6486980355244 -Offshore Wind - Class 5/Conservative,8768.101577560034,8738.472712080307,8711.3971021496,8686.497309991104,8663.4625044945,8642.015157882723,8621.966551267367,8603.161269093272,7983.7192706785945,7332.095151235167,6687.58684399575,6048.451474520361,5413.534527256398,4781.9923177615765,4761.888205590806,4743.082923416711,4725.432156795218,4708.791591282249,4693.061316878064,4678.152524693997,4663.9986080635545,4650.510758098074,4637.622368131058,4625.311235940343,4613.510754859432,4602.187621555078,4591.297431582949,4580.8179827208805,4570.715971635624 -Offshore Wind - Class 6/Advanced,6245.31857846097,5824.419951760386,5574.2009079563195,5398.681240627745,4874.619988635627,4378.022885462111,3899.4761889090646,3822.922926882763,3756.3273614976433,3666.874608393244,3591.187233031393,3525.76838542104,3468.2979333459007,3417.1551145879002,3382.897085786687,3351.0479980904197,3321.297020388783,3293.4221304601224,3267.1791038606184,3242.43472725728,3219.0113828727817,3196.7869584852156,3175.661544094837,3155.5352297019017,3136.3081053066644,3117.9357664647955,3100.3294042876328,3083.433513219763,3067.2036888168554 -Offshore Wind - Class 6/Moderate,7108.496571807416,6917.63516896255,6781.191412645079,6675.630947359683,6589.885965356904,6517.906361096676,6049.816911183533,5589.40943013962,5135.074256857943,4656.094616972671,4187.905257059785,4134.009362753274,4086.4077984306555,4043.8461385395826,4015.2496763905465,3988.573706458818,3963.5962065227413,3940.117356582831,3917.9817410839264,3897.045045581953,3877.1851578550027,3858.313269014411,3840.329469060437,3823.167151326583,3806.7486080352687,3791.0183336310824,3775.9208225586103,3761.411670373521,3747.457573742566 -Offshore Wind - Class 6/Conservative,8631.746630131225,8602.572910205889,8575.919142496326,8551.407889225724,8528.717218172684,8507.602904893387,8487.876230499429,8469.359577213485,7859.564444329673,7218.064538193668,6583.5805342619315,5954.391760316641,5329.332599694117,4707.614873507484,4687.82159244703,4669.304939161085,4651.931700316659,4635.546460358593,4620.071511509308,4605.406943769062,4591.46394824919,4578.1870193942805,4565.498449426754,4553.376036124446,4541.753172820858,4530.607657293826,4519.883983987938,4509.57105179211,4499.62445626201 -Offshore Wind - Class 7/Advanced,6639.330314119253,6191.877829708849,5925.884107056268,5739.274429756074,5182.154068959674,4654.229630310778,4145.49901272387,4064.127868487676,3993.302779780048,3898.2106622456367,3817.749809118224,3748.2235504072723,3687.12303500809,3632.7275907028584,3596.327047462684,3562.468658660448,3530.830492074752,3501.1905254839417,3473.3045344441985,3446.9949011781987,3422.0840079086192,3398.4719446357153,3376.0143969154124,3354.600353636884,3334.185410355798,3314.647454850245,3295.930981564813,3277.9693838330036,3260.718257210487 -Offshore Wind - Class 7/Moderate,7556.9703584374265,7354.053148956748,7209.017132661268,7096.784899615168,7005.633676515115,6929.1137178220615,6431.484211317853,5942.036223681595,5459.037981584386,4949.841117332005,4452.1005997169705,4394.818866530236,4344.220002215288,4298.971873442202,4268.565930186685,4240.213692481469,4213.65983477165,4188.704537057739,4165.170181562415,4142.9124538416,4121.798140562304,4101.738432835865,4082.622319551455,4064.3609918204124,4046.9100451984077,4030.191771907861,4014.139565282276,3998.720121988406,3983.8779364708357 -Offshore Wind - Class 7/Conservative,9176.311634293092,9145.295129928027,9116.965094444975,9090.899685622795,9066.78807235117,9044.352726853032,9023.371626906728,9003.700458068184,8355.417773060648,7673.443215917119,6998.939706532247,6330.053359355221,5665.574153278028,5004.625100525131,4983.577393912332,4963.895123962704,4945.42287512109,4928.005231832333,4911.5533852077715,4895.956324136578,4881.136340841173,4867.004626432895,4853.538978689579,4840.639487611482,4828.283950976436,4816.439065451195,4805.038224369262,4794.070326619554,4783.502068868823 -Offshore Wind - Class 8/Advanced,14962.466056151407,9892.52201801567,8881.477225047653,8330.595688679732,7538.831142928296,6843.22442137521,6205.665409673563,6026.815409020179,5875.751489406793,5203.013056684069,4832.069429855637,4581.217622719857,4394.05288986553,4246.030674688804,3943.936138795279,3739.4758748741046,3586.8911030423887,3466.1665200180223,3366.889283605434,3282.964883820219,3210.5079317834334,3146.9429697238916,3090.449415424029,3039.6951355539236,2993.7032323382964,2951.707729112441,2913.109165877892,2877.441295969175,2844.3155804983976 -Offshore Wind - Class 8/Moderate,15894.182309322448,12599.805483309212,11737.39346662747,11245.114695665126,10905.198674312842,10647.808312749352,10003.377713287513,9393.960018180514,8809.786249675575,7703.915765839132,6887.262529040281,6626.941474150958,6430.140976876847,6272.8271317239,5946.98731922448,5722.533954243362,5552.7868646777915,5417.075781691779,5304.488313091033,5208.585814447584,5125.249773549754,5051.704912626864,4985.986335017277,4926.67309850241,4872.688395307237,4823.177439878395,4777.518569995248,4735.167831214746,4695.692280204664 -Offshore Wind - Class 8/Conservative,17538.412276225525,16140.993312024124,15577.323295688933,15225.82881547739,14972.101820571193,14774.424335521546,14613.014180379087,14476.91455850518,13720.051905997752,12513.74967019612,11544.556066009884,10674.24005823726,9858.019764770635,9075.846578994653,8775.86125420684,8565.672816966993,8404.684504045672,8274.657189934003,8165.877402434623,8072.539260451279,7990.9016895491,7918.455838623398,7853.403327678775,7794.400922274222,7740.471724634464,7690.827555872628,7644.868955990249,7602.096374988604,7562.110172868718 -Offshore Wind - Class 9/Advanced,15710.902965347064,10387.354044527037,9325.732589466237,8747.309196502136,7915.946987518709,7185.538282721357,6516.074677768031,6328.277181581989,6169.653405321284,5463.267504906896,5073.773921459272,4810.3667576889575,4613.8437881919135,4458.417131923026,4141.202882734864,3926.5295966176054,3766.307260360991,3639.554774018719,3535.30423984108,3447.183620066605,3371.107705816859,3304.3567248765826,3245.0323872506315,3191.7470540536706,3143.4572208439236,3099.352506512355,3058.8334510604986,3021.3783022674675,2986.587420134285 -Offshore Wind - Class 9/Moderate,16689.232783954365,13230.059963918442,12324.497928458244,11807.596893114469,11450.68507069457,11180.41742027515,10503.760295340233,9863.847848089052,9250.46705632553,8089.268634852908,7231.7633092697215,6958.42065108039,6751.773468275924,6586.611137587508,6244.452691796518,6008.77610351079,5830.536663966954,5688.042802109412,5569.827070189735,5469.117790447479,5381.607731782551,5304.388403091289,5235.383896601224,5173.106663427274,5116.413289127923,5064.437887038721,5016.4810871614545,4972.021137275241,4930.580689603519 -Offshore Wind - Class 9/Conservative,18415.699781758085,16948.37712106892,16356.521383694753,15987.442743528212,15721.004976432325,15513.458603630155,15343.966839619488,15201.062236651887,14406.344795352454,13139.696919705262,12122.035864531956,11208.159096870817,10351.131119064185,9529.837617832765,9214.83248975006,8994.131300314895,8825.094681858618,8688.562116652485,8574.342784722581,8476.319973862337,8390.619396303893,8314.554583165229,8246.238345562291,8184.2941457208235,8127.656276976885,8075.525459332524,8027.268929456027,7982.364935126505,7940.380533011731 -Offshore Wind - Class 10/Advanced,16422.36207352625,10857.741424434298,9748.052158385406,9143.430143266132,8274.412965490184,7510.922949666387,6811.164412568371,6614.852364181897,6449.046169050686,5710.677967607038,5303.544718649003,5028.203860464787,4822.7889009905,4660.313039184097,4328.745053366004,4104.347193940299,3936.864731035599,3804.361869152488,3695.4044638757846,3603.287444111537,3523.7701854261545,3453.999702271383,3391.977794652336,3336.2835203504287,3285.8067682573896,3239.714955042018,3197.342014039351,3158.1883952506673,3121.843357565906 -Offshore Wind - Class 10/Moderate,17445.007527575686,13829.186929051779,12882.617389252086,12342.304110634894,11969.240171589669,11686.716894534946,10979.420703011776,10310.53435583475,9669.37858414231,8455.594199470937,7559.268288431545,7273.52568916284,7057.5313708267395,6884.8757901575,6527.231294406144,6280.886538369941,6094.576591068981,5945.621882561308,5822.0443139886875,5716.783578702523,5625.321524492156,5544.594244698758,5472.4703259944545,5407.3734106055,5348.1045785349625,5293.775740896227,5243.665325468918,5197.173872254569,5153.857336809871 -Offshore Wind - Class 10/Conservative,19249.648549623784,17715.885739104655,17097.220818465765,16711.446107230844,16432.941432388063,16215.970216276683,16038.807584507867,15889.442134890134,15058.734891460585,13734.727574849083,12670.974706460405,11715.72409779404,10819.875534531206,9961.393311172742,9632.134356459848,9401.43106593917,9224.734680835829,9082.029897867716,8962.626347062193,8860.174192879951,8770.58822644256,8691.070967757176,8619.668621273247,8554.915840327856,8495.724716034898,8441.229361729922,8390.785912970132,8343.839314201392,8299.956622091478 -Offshore Wind - Class 11/Advanced,17317.64448012386,11449.65266736388,10279.473447025355,9641.892233101544,8725.484412113548,7920.39853306287,7182.474376062531,6975.460856592335,6800.618357039806,6021.986425699203,5592.673156797934,5302.3235964299065,5085.707615873174,4914.38416853386,4564.732472762048,4328.090087812125,4151.4825115974445,4011.7639275105785,3896.8674278046296,3799.7216047199195,3715.852710490118,3642.285647345063,3576.900103067958,3518.1641243293907,3464.9342966878426,3416.322531256698,3371.6516602599118,3330.3666281433493,3292.034491574785 -Offshore Wind - Class 11/Moderate,18396.017511808455,14583.085584900125,13584.918080788042,13015.153554468445,12621.741278808628,12323.831861793284,11577.981511479895,10872.616913285116,10196.503742793251,8916.556736068986,7971.352632932466,7670.0573770368965,7442.273678730968,7260.204355863599,6883.077410162104,6623.2781074936665,6426.82174466312,6269.74102284291,6139.447282065255,6028.436171238252,5931.97861704067,5846.866398369606,5770.801585230943,5702.163415406607,5639.675261122087,5582.371325713188,5529.518935848451,5480.496429307246,5434.826458313018 -Offshore Wind - Class 11/Conservative,20299.058782493612,18681.671302188504,18029.28120608037,17622.46988934373,17328.789995650895,17099.996096236442,16913.175497825676,16755.672933784324,15879.662056026278,14483.475315155054,13361.73024247035,12354.415422826121,11409.733071910488,10504.437463116277,10157.228011782658,9913.958263516362,9727.626113993238,9577.139452156152,9451.230650256166,9343.194637199325,9248.713080774463,9164.877489877908,9089.56755229287,9021.28461802318,8958.863070405156,8901.414820552181,8848.2071951328,8798.696239703955,8752.426808711261 -Offshore Wind - Class 12/Advanced,18716.917329876076,12374.79706277396,11110.058578232993,10420.957107774371,9430.527078086927,8560.366485869463,7762.829362355023,7539.09756959428,7350.123355633473,6508.581427787208,6044.554984530333,5730.74877644456,5496.637444821493,5311.459810850968,4933.566888484766,4677.808390250433,4486.924785183401,4335.927472236511,4211.728241443259,4106.73393282308,4016.1044619439144,3936.5983043696147,3865.9175301060613,3802.4302758240983,3744.904318193545,3692.373860550207,3644.0840273404606,3599.468661899088,3558.0282142273677 -Offshore Wind - Class 12/Moderate,19882.44518467095,15761.424121884434,14682.607045756533,14066.784009554813,13641.589252865226,13319.612627022587,12513.483243530134,11751.136642147854,11020.406005129105,9637.018845336237,8615.450199061823,8289.81020656189,8043.620866080845,7846.8536721399805,7439.231974294307,7158.451571679568,6946.120620000758,6776.3513282130225,6635.511531906804,6515.541824436061,6411.291290258422,6319.296382716084,6237.092655148687,6162.903929783002,6095.364769955853,6033.44277233655,5976.316454704974,5923.330851507246,5873.9642105224775 -Offshore Wind - Class 12/Conservative,21939.247944962586,20191.178184991928,19486.080013463135,19046.38720569954,18728.97313651189,18481.695887144742,18279.788878772586,18109.54223920829,17162.761778298027,15653.765546604407,14441.379901929455,13352.660634715785,12331.647043995503,11353.217315388461,10977.944255237775,10715.01443924402,10513.629183092753,10350.98680462011,10214.90938496837,10098.136797489444,9996.028777750767,9905.410407982683,9824.017061524324,9750.216875046533,9682.755422996963,9620.655807600337,9563.163153303032,9509.655797884416,9459.634191345769 -Offshore Wind - Class 13/Advanced,19699.321256250725,13024.323072222754,11693.199943407242,10967.919951930098,9925.50341904237,9009.683956941759,8170.273442423372,7934.796674137133,7735.909167979474,6850.195919135144,6361.8247392739095,6031.544482341409,5785.133119638708,5590.253114581905,5192.511405599835,4923.331664066516,4722.434856802888,4563.489148320786,4432.795767544154,4322.295307826956,4226.892359182229,4143.212183840833,4068.823638475658,4002.017151979968,3941.4605910238374,3886.165956720907,3835.345070184305,3788.3873703044824,3744.782205971635 -Offshore Wind - Class 13/Moderate,20926.016233111273,16588.690020878348,15453.246177117591,14805.118907665214,14357.599816588314,14018.71619856672,13170.280480738102,12367.925475013768,11598.818296982125,10142.84097181948,9067.653959015619,8724.907154337247,8465.80722166702,8258.704893308164,7829.702455517209,7534.179777384645,7310.692209067721,7132.0309273027415,6983.797791015443,6857.53375356081,6747.799270508317,6650.975379645005,6564.4533198664385,6486.368104510724,6415.287690248194,6350.124168192743,6289.989449457756,6234.228568489351,6182.275368622313 -Offshore Wind - Class 13/Conservative,23090.777298682176,21250.956855613,20508.8364786234,20046.075562029953,19712.00982621825,19451.744276884343,19239.24680853929,19060.06377455343,18063.583639325912,16475.380980057223,15199.374867767316,14053.507080699905,12978.897325672348,11949.102756085651,11554.147425985337,11277.4078278047,11065.454313902703,10894.275181007464,10751.059746929546,10628.14824502189,10520.68948974135,10425.308743318788,10339.652570204673,10261.978095959019,10190.975389474066,10125.62314853021,10065.099890907328,10008.78395438479,9956.142485630624 -Offshore Wind - Class 14/Advanced,21719.279428858878,14359.83113991594,12892.20874922754,12092.562414607388,10943.26438421542,9933.51842124408,9008.052093612601,8748.43040872149,8529.15016150491,7552.607621781925,7014.159329826628,6650.00958298081,6378.3431925649675,6163.470086448219,5724.953996459391,5428.165791663398,5206.6653222302775,5031.434283789852,4887.341861936402,4765.496066692683,4660.32414029518,4568.051704975775,4486.047797407868,4412.3808242630685,4345.618742211708,4284.662541256601,4228.635233622212,4176.848550421415,4128.76963832224 -Offshore Wind - Class 14/Moderate,23071.76109539751,18289.691069858352,17037.818773062238,16323.229151557733,15829.829168376034,15456.187971554504,14520.75284617076,13636.116405101457,12788.169136160472,11182.89296804659,9997.44971996935,9619.556797603149,9333.891906112021,9105.55315225196,8632.545910129182,8306.728299851926,8060.328038260309,7863.338822097791,7699.91936584936,7560.689230650132,7439.731524293029,7332.972139010701,7237.580291477056,7151.480073919633,7073.106229675768,7001.259838748531,6934.964003362645,6873.486050186651,6816.204316999917 -Offshore Wind - Class 14/Conservative,25458.499978178083,23430.016152258413,22611.808759907984,22101.60169454708,21733.26682882308,21446.32530955744,21212.014157934886,21014.469886218234,19915.82622569663,18164.770266844727,16757.90425711195,15494.553411456318,14309.742926710793,13174.365689616536,12738.902405175448,12433.78836706743,12200.109978776587,12011.368888148516,11853.466684108185,11717.966522232746,11599.473262536003,11494.323538360664,11399.875285269052,11314.241314377101,11235.945177910815,11163.887865873006,11097.170188265978,11035.081673980436,10977.045065240078 +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 e0937ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.57,68.02,65.31,63.42,61.97,60.8,59.84,59.01,58.29,57.32,56.5,55.8,55.17,54.62,54.25,53.91,53.59,53.28,53,52.73,52.48,52.24,52.01,51.79,51.59,51.39,51.2,51.02,50.84 -Offshore Wind - Class 1/Moderate,72.57,70.15,68.42,67.08,65.99,65.08,64.3,63.61,63,62.08,61.29,60.61,60,59.46,59.1,58.76,58.45,58.15,57.87,57.6,57.35,57.11,56.88,56.67,56.46,56.26,56.07,55.88,55.71 -Offshore Wind - Class 1/Conservative,72.57,72.17,71.81,71.48,71.17,70.88,70.62,70.37,70.13,69.46,68.89,68.39,67.95,67.55,67.28,67.03,66.8,66.57,66.36,66.17,65.98,65.8,65.62,65.46,65.3,65.15,65.01,64.87,64.73 -Offshore Wind - Class 2/Advanced,72.44,67.9,65.2,63.31,61.86,60.7,59.73,58.91,58.19,57.22,56.41,55.7,55.08,54.53,54.16,53.81,53.49,53.19,52.91,52.64,52.39,52.15,51.92,51.71,51.5,51.3,51.11,50.93,50.75 -Offshore Wind - Class 2/Moderate,72.44,70.03,68.3,66.96,65.88,64.97,64.19,63.5,62.89,61.97,61.18,60.5,59.9,59.36,59.0,58.66,58.35,58.05,57.77,57.5,57.25,57.01,56.79,56.57,56.36,56.16,55.97,55.79,55.61 -Offshore Wind - Class 2/Conservative,72.44,72.05,71.69,71.35,71.05,70.76,70.49,70.24,70.01,69.34,68.77,68.27,67.83,67.43,67.17,66.92,66.68,66.46,66.25,66.05,65.86,65.68,65.51,65.35,65.19,65.04,64.89,64.75,64.62 -Offshore Wind - Class 3/Advanced,72.77,68.21,65.49,63.59,62.14,60.97,60,59.17,58.45,57.48,56.66,55.95,55.33,54.77,54.4,54.06,53.73,53.43,53.15,52.88,52.63,52.38,52.16,51.94,51.73,51.53,51.34,51.16,50.98 -Offshore Wind - Class 3/Moderate,72.77,70.34,68.61,67.27,66.18,65.26,64.47,63.78,63.17,62.25,61.46,60.77,60.17,59.63,59.26,58.93,58.61,58.31,58.03,57.76,57.51,57.27,57.04,56.82,56.61,56.41,56.22,56.04,55.86 -Offshore Wind - Class 3/Conservative,72.77,72.37,72.01,71.68,71.37,71.08,70.81,70.56,70.32,69.65,69.08,68.58,68.14,67.74,67.47,67.22,66.98,66.76,66.55,66.35,66.16,65.98,65.81,65.64,65.48,65.33,65.18,65.04,64.91 -Offshore Wind - Class 4/Advanced,72.89,68.32,65.6,63.7,62.24,61.07,60.1,59.27,58.55,57.58,56.75,56.04,55.42,54.86,54.49,54.15,53.82,53.52,53.24,52.97,52.71,52.47,52.24,52.02,51.82,51.62,51.42,51.24,51.07 -Offshore Wind - Class 4/Moderate,72.89,70.46,68.72,67.38,66.29,65.37,64.58,63.89,63.28,62.35,61.56,60.88,60.27,59.73,59.36,59.02,58.71,58.41,58.13,57.86,57.61,57.37,57.14,56.92,56.71,56.51,56.32,56.13,55.95 -Offshore Wind - Class 4/Conservative,72.89,72.49,72.13,71.79,71.49,71.2,70.93,70.68,70.44,69.77,69.2,68.7,68.25,67.85,67.58,67.33,67.09,66.87,66.66,66.46,66.27,66.09,65.91,65.75,65.59,65.44,65.29,65.15,65.02 -Offshore Wind - Class 5/Advanced,72.91,68.34,65.62,63.72,62.26,61.09,60.12,59.29,58.56,57.59,56.77,56.06,55.44,54.88,54.51,54.16,53.84,53.54,53.25,52.98,52.73,52.49,52.26,52.04,51.83,51.63,51.44,51.26,51.08 -Offshore Wind - Class 5/Moderate,72.91,70.48,68.74,67.4,66.31,65.39,64.6,63.91,63.3,62.37,61.58,60.89,60.29,59.75,59.38,59.04,58.72,58.42,58.14,57.88,57.62,57.38,57.15,56.93,56.73,56.53,56.33,56.15,55.97 -Offshore Wind - Class 5/Conservative,72.91,72.51,72.15,71.82,71.51,71.22,70.95,70.7,70.46,69.79,69.22,68.72,68.27,67.87,67.6,67.35,67.11,66.89,66.68,66.48,66.29,66.11,65.93,65.77,65.61,65.46,65.31,65.17,65.04 -Offshore Wind - Class 6/Advanced,72.8,68.24,65.53,63.62,62.17,61,60.03,59.2,58.48,57.51,56.69,55.98,55.35,54.8,54.43,54.08,53.76,53.46,53.17,52.91,52.65,52.41,52.18,51.96,51.75,51.56,51.36,51.18,51.01 -Offshore Wind - Class 6/Moderate,72.8,70.38,68.64,67.3,66.21,65.29,64.51,63.82,63.2,62.28,61.49,60.8,60.2,59.66,59.29,58.95,58.64,58.34,58.06,57.79,57.54,57.3,57.07,56.85,56.64,56.44,56.25,56.07,55.89 -Offshore Wind - Class 6/Conservative,72.8,72.41,72.04,71.71,71.4,71.11,70.85,70.59,70.36,69.69,69.12,68.61,68.17,67.77,67.5,67.25,67.01,66.79,66.58,66.38,66.19,66.01,65.84,65.67,65.51,65.36,65.22,65.08,64.94 -Offshore Wind - Class 7/Advanced,72.79,68.22,65.51,63.61,62.16,60.99,60.02,59.19,58.46,57.49,56.67,55.96,55.34,54.79,54.42,54.07,53.75,53.45,53.16,52.89,52.64,52.4,52.17,51.95,51.74,51.54,51.35,51.17,50.99 -Offshore Wind - Class 7/Moderate,72.79,70.36,68.62,67.28,66.19,65.28,64.49,63.8,63.19,62.26,61.48,60.79,60.19,59.64,59.28,58.94,58.62,58.32,58.04,57.78,57.52,57.28,57.06,56.84,56.63,56.43,56.24,56.05,55.88 -Offshore Wind - Class 7/Conservative,72.79,72.39,72.03,71.69,71.39,71.1,70.83,70.58,70.34,69.67,69.1,68.6,68.15,67.76,67.49,67.23,67.0,66.78,66.56,66.37,66.18,65.99,65.82,65.66,65.5,65.35,65.2,65.06,64.93 -Offshore Wind - Class 8/Advanced,67.05,55.3,52.95,51.68,50.82,50.18,49.67,49.26,48.91,47.35,46.49,45.91,45.47,45.13,44.43,43.96,43.6,43.32,43.09,42.9,42.73,42.58,42.45,42.33,42.23,42.13,42.04,41.96,41.88 -Offshore Wind - Class 8/Moderate,67.05,59.27,57.23,56.07,55.27,54.66,54.17,53.77,53.43,51.85,50.96,50.34,49.88,49.51,48.74,48.21,47.81,47.49,47.22,46.99,46.8,46.62,46.47,46.33,46.2,46.08,45.97,45.87,45.78 -Offshore Wind - Class 8/Conservative,67.05,63.55,62.14,61.26,60.62,60.13,59.72,59.38,59.09,57.67,56.84,56.27,55.82,55.47,54.72,54.19,53.79,53.46,53.19,52.95,52.75,52.57,52.41,52.26,52.12,52.0,51.88,51.78,51.68 -Offshore Wind - Class 9/Advanced,68.34,56.36,53.98,52.67,51.8,51.15,50.63,50.21,49.85,48.26,47.39,46.79,46.35,46.0,45.29,44.8,44.44,44.16,43.92,43.72,43.55,43.4,43.27,43.15,43.04,42.94,42.85,42.77,42.69 -Offshore Wind - Class 9/Moderate,68.34,60.41,58.34,57.15,56.34,55.72,55.22,54.81,54.46,52.85,51.94,51.31,50.84,50.46,49.68,49.14,48.73,48.4,48.13,47.9,47.7,47.52,47.36,47.22,47.09,46.97,46.86,46.76,46.67 -Offshore Wind - Class 9/Conservative,68.34,64.78,63.34,62.44,61.79,61.29,60.88,60.53,60.23,58.78,57.94,57.35,56.9,56.54,55.77,55.23,54.82,54.49,54.21,53.98,53.77,53.58,53.42,53.27,53.13,53.0,52.88,52.78,52.67 -Offshore Wind - Class 10/Advanced,70.33,58,55.54,54.2,53.3,52.63,52.1,51.67,51.3,49.66,48.76,48.15,47.7,47.34,46.6,46.11,45.73,45.44,45.2,45.0,44.82,44.66,44.53,44.4,44.29,44.19,44.1,44.01,43.93 -Offshore Wind - Class 10/Moderate,70.33,62.17,60.03,58.81,57.97,57.33,56.82,56.4,56.04,54.39,53.45,52.81,52.32,51.93,51.12,50.56,50.14,49.81,49.53,49.29,49.09,48.9,48.74,48.59,48.46,48.34,48.22,48.12,48.02 -Offshore Wind - Class 10/Conservative,70.33,66.66,65.18,64.26,63.59,63.07,62.65,62.29,61.98,60.49,59.63,59.02,58.55,58.18,57.39,56.84,56.42,56.08,55.79,55.54,55.33,55.14,54.97,54.81,54.67,54.54,54.42,54.31,54.2 -Offshore Wind - Class 11/Advanced,74.13,61.14,58.54,57.13,56.18,55.47,54.92,54.46,54.07,52.35,51.4,50.75,50.27,49.89,49.12,48.6,48.2,47.9,47.64,47.43,47.24,47.08,46.93,46.8,46.68,46.58,46.48,46.39,46.3 -Offshore Wind - Class 11/Moderate,74.13,65.53,63.28,61.99,61.1,60.43,59.89,59.45,59.07,57.32,56.34,55.66,55.14,54.73,53.88,53.3,52.85,52.5,52.2,51.95,51.74,51.54,51.37,51.22,51.08,50.95,50.83,50.72,50.62 -Offshore Wind - Class 11/Conservative,74.13,70.26,68.7,67.73,67.02,66.48,66.03,65.65,65.33,63.76,62.85,62.21,61.72,61.32,60.49,59.91,59.46,59.1,58.8,58.54,58.32,58.12,57.94,57.78,57.63,57.49,57.36,57.24,57.13 -Offshore Wind - Class 12/Advanced,74.39,61.35,58.75,57.33,56.38,55.67,55.11,54.65,54.26,52.53,51.57,50.93,50.45,50.07,49.29,48.76,48.37,48.06,47.81,47.59,47.4,47.24,47.09,46.96,46.85,46.74,46.64,46.55,46.46 -Offshore Wind - Class 12/Moderate,74.39,65.75,63.5,62.21,61.32,60.64,60.1,59.65,59.27,57.52,56.53,55.85,55.33,54.92,54.07,53.48,53.04,52.68,52.39,52.13,51.92,51.72,51.55,51.4,51.25,51.12,51.0,50.89,50.79 -Offshore Wind - Class 12/Conservative,74.39,70.5,68.94,67.96,67.26,66.71,66.26,65.88,65.55,63.98,63.06,62.42,61.93,61.53,60.7,60.12,59.67,59.31,59.01,58.75,58.52,58.32,58.14,57.98,57.83,57.69,57.56,57.44,57.33 -Offshore Wind - Class 13/Advanced,69.89,57.64,55.19,53.86,52.97,52.3,51.77,51.34,50.98,49.35,48.45,47.85,47.4,47.04,46.31,45.81,45.45,45.15,44.91,44.71,44.54,44.38,44.25,44.12,44.01,43.91,43.82,43.73,43.65 -Offshore Wind - Class 13/Moderate,69.89,61.78,59.66,58.44,57.61,56.97,56.47,56.05,55.69,54.04,53.11,52.47,51.99,51.6,50.8,50.25,49.83,49.49,49.22,48.98,48.78,48.6,48.43,48.29,48.15,48.03,47.92,47.82,47.72 -Offshore Wind - Class 13/Conservative,69.89,66.24,64.77,63.85,63.19,62.67,62.25,61.9,61.59,60.11,59.25,58.65,58.19,57.81,57.03,56.48,56.06,55.72,55.44,55.19,54.98,54.79,54.62,54.47,54.33,54.2,54.08,53.97,53.86 -Offshore Wind - Class 14/Advanced,71.09,58.63,56.14,54.79,53.88,53.2,52.66,52.22,51.85,50.2,49.29,48.67,48.21,47.85,47.11,46.6,46.23,45.93,45.69,45.48,45.3,45.15,45.01,44.88,44.77,44.67,44.57,44.48,44.4 -Offshore Wind - Class 14/Moderate,71.09,62.84,60.68,59.45,58.6,57.95,57.44,57.01,56.64,54.97,54.03,53.37,52.88,52.49,51.67,51.11,50.69,50.35,50.06,49.82,49.61,49.43,49.27,49.12,48.98,48.86,48.74,48.64,48.54 -Offshore Wind - Class 14/Conservative,71.09,67.38,65.88,64.95,64.28,63.75,63.32,62.96,62.65,61.14,60.27,59.66,59.19,58.81,58.01,57.45,57.03,56.68,56.39,56.14,55.93,55.73,55.56,55.41,55.26,55.13,55.01,54.89,54.79 +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 de7ace4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,1113.05,1038.04,993.45,962.16,868.76,780.26,694.97,681.33,669.46,653.52,640.03,628.37,618.13,609.01,602.91,597.23,591.93,586.96,582.28,577.87,573.7,569.74,565.97,562.38,558.96,555.68,552.55,549.54,546.64 -Offshore Wind - Class 1/Moderate,1266.89,1232.87,1208.56,1189.74,1174.46,1161.63,1078.21,996.16,915.18,829.82,746.38,736.77,728.29,720.7,715.61,710.85,706.4,702.22,698.27,694.54,691.0,687.64,684.43,681.37,678.45,675.64,672.95,670.37,667.88 -Offshore Wind - Class 1/Conservative,1538.37,1533.17,1528.42,1524.05,1520,1516.24,1512.73,1509.43,1400.75,1286.42,1173.34,1061.2,949.81,839.0,835.47,832.17,829.08,826.16,823.4,820.78,818.3,815.93,813.67,811.51,809.44,807.45,805.54,803.7,801.93 -Offshore Wind - Class 2/Advanced,1060.71,989.22,946.73,916.91,827.91,743.57,662.29,649.29,637.98,622.78,609.93,598.82,589.06,580.37,574.55,569.14,564.09,559.36,554.9,550.7,546.72,542.94,539.36,535.94,532.67,529.55,526.56,523.69,520.94 -Offshore Wind - Class 2/Moderate,1207.31,1174.9,1151.72,1133.79,1119.23,1107.01,1027.5,949.31,872.14,790.79,711.28,702.12,694.04,686.81,681.95,677.42,673.18,669.19,665.43,661.88,658.5,655.3,652.24,649.33,646.54,643.87,641.3,638.84,636.47 -Offshore Wind - Class 2/Conservative,1466.02,1461.07,1456.54,1452.38,1448.52,1444.94,1441.59,1438.44,1334.87,1225.92,1118.16,1011.3,905.14,799.54,796.18,793.04,790.09,787.31,784.68,782.18,779.82,777.56,775.41,773.35,771.37,769.48,767.66,765.91,764.22 -Offshore Wind - Class 3/Advanced,1219.35,1137.18,1088.32,1054.05,951.73,854.78,761.34,746.4,733.39,715.93,701.15,688.38,677.16,667.17,660.49,654.27,648.46,643.01,637.89,633.06,628.49,624.15,620.02,616.09,612.34,608.75,605.32,602.02,598.85 -Offshore Wind - Class 3/Moderate,1387.88,1350.62,1323.98,1303.37,1286.63,1272.57,1181.18,1091.29,1002.59,909.07,817.66,807.13,797.84,789.53,783.95,778.74,773.86,769.28,764.96,760.87,756.99,753.31,749.8,746.44,743.24,740.17,737.22,734.39,731.66 -Offshore Wind - Class 3/Conservative,1685.28,1679.59,1674.39,1669.6,1665.17,1661.05,1657.2,1653.58,1534.52,1409.27,1285.39,1162.55,1040.51,919.13,915.26,911.65,908.26,905.06,902.04,899.17,896.45,893.86,891.38,889.01,886.74,884.57,882.47,880.46,878.52 -Offshore Wind - Class 4/Advanced,1345.01,1254.36,1200.47,1162.67,1049.81,942.86,839.8,823.31,808.97,789.71,773.41,759.32,746.94,735.92,728.55,721.69,715.28,709.28,703.63,698.3,693.25,688.47,683.92,679.58,675.44,671.48,667.69,664.06,660.56 -Offshore Wind - Class 4/Moderate,1530.9,1489.8,1460.41,1437.68,1419.21,1403.71,1302.9,1203.75,1105.9,1002.75,901.91,890.31,880.06,870.89,864.73,858.99,853.61,848.55,843.79,839.28,835.0,830.93,827.06,823.36,819.83,816.44,813.19,810.07,807.06 -Offshore Wind - Class 4/Conservative,1858.95,1852.67,1846.93,1841.65,1836.76,1832.22,1827.97,1823.98,1692.65,1554.5,1417.85,1282.35,1147.74,1013.84,1009.58,1005.59,1001.85,998.32,994.99,991.83,988.83,985.97,983.24,980.62,978.12,975.72,973.41,971.19,969.05 -Offshore Wind - Class 5/Advanced,1416.54,1321.08,1264.32,1224.51,1105.65,993.01,884.47,867.11,852,831.71,814.54,799.71,786.67,775.07,767.3,760.07,753.33,747.0,741.05,735.44,730.12,725.08,720.29,715.73,711.37,707.2,703.21,699.38,695.69 -Offshore Wind - Class 5/Moderate,1612.33,1569.03,1538.09,1514.14,1494.7,1478.37,1372.2,1267.77,1164.72,1056.08,949.89,937.66,926.87,917.21,910.73,904.68,899.01,893.69,888.66,883.92,879.41,875.13,871.05,867.16,863.43,859.87,856.44,853.15,849.98 -Offshore Wind - Class 5/Conservative,1957.82,1951.21,1945.16,1939.6,1934.46,1929.67,1925.19,1920.99,1782.68,1637.18,1493.27,1350.55,1208.78,1067.77,1063.28,1059.08,1055.14,1051.42,1047.91,1044.58,1041.42,1038.41,1035.53,1032.78,1030.15,1027.62,1025.19,1022.85,1020.59 -Offshore Wind - Class 6/Advanced,1445.15,1347.75,1289.85,1249.24,1127.97,1013.06,902.33,884.61,869.2,848.5,830.99,815.85,802.55,790.72,782.79,775.42,768.54,762.09,756.01,750.29,744.87,739.73,734.84,730.18,725.73,721.48,717.41,713.5,709.74 -Offshore Wind - Class 6/Moderate,1644.88,1600.72,1569.15,1544.72,1524.88,1508.22,1399.91,1293.37,1188.24,1077.41,969.07,956.6,945.58,935.73,929.12,922.94,917.16,911.73,906.61,901.76,897.17,892.8,888.64,884.67,880.87,877.23,873.74,870.38,867.15 -Offshore Wind - Class 6/Conservative,1997.36,1990.61,1984.44,1978.77,1973.52,1968.63,1964.07,1959.78,1818.68,1670.24,1523.42,1377.83,1233.19,1089.33,1084.75,1080.46,1076.44,1072.65,1069.07,1065.68,1062.45,1059.38,1056.44,1053.64,1050.95,1048.37,1045.89,1043.5,1041.2 -Offshore Wind - Class 7/Advanced,1539.72,1435.95,1374.27,1330.99,1201.79,1079.36,961.38,942.51,926.08,904.03,885.37,869.25,855.08,842.46,834.02,826.17,818.83,811.96,805.49,799.39,793.61,788.14,782.93,777.96,773.23,768.7,764.36,760.19,756.19 -Offshore Wind - Class 7/Moderate,1752.53,1705.47,1671.84,1645.81,1624.67,1606.92,1491.52,1378.01,1266,1147.91,1032.48,1019.2,1007.46,996.97,989.92,983.34,977.19,971.4,965.94,960.78,955.88,951.23,946.8,942.56,938.52,934.64,930.92,927.34,923.9 -Offshore Wind - Class 7/Conservative,2128.07,2120.88,2114.31,2108.26,2102.67,2097.47,2092.6,2088.04,1937.7,1779.54,1623.12,1468,1313.9,1160.62,1155.74,1151.17,1146.89,1142.85,1139.03,1135.42,1131.98,1128.7,1125.58,1122.59,1119.72,1116.98,1114.33,1111.79,1109.34 -Offshore Wind - Class 8/Advanced,2905.14,1920.75,1724.44,1617.48,1463.75,1328.69,1204.9,1170.18,1140.85,1010.23,938.2,889.5,853.16,824.42,765.76,726.06,696.44,673.0,653.72,637.43,623.36,611.02,600.05,590.19,581.26,573.11,565.61,558.69,552.26 -Offshore Wind - Class 8/Moderate,3086.04,2446.4,2278.95,2183.37,2117.37,2067.4,1942.27,1823.95,1710.52,1495.81,1337.24,1286.7,1248.49,1217.94,1154.68,1111.1,1078.14,1051.79,1029.93,1011.31,995.13,980.85,968.09,956.57,946.09,936.48,927.61,919.39,911.72 -Offshore Wind - Class 8/Conservative,3405.29,3133.96,3024.52,2956.27,2907.01,2868.63,2837.29,2810.86,2663.91,2429.69,2241.51,2072.53,1914.05,1762.18,1703.94,1663.13,1631.87,1606.62,1585.5,1567.38,1551.53,1537.46,1524.83,1513.37,1502.9,1493.26,1484.34,1476.04,1468.27 -Offshore Wind - Class 9/Advanced,3304.49,2184.78,1961.49,1839.83,1664.97,1511.34,1370.53,1331.03,1297.67,1149.09,1067.17,1011.77,970.43,937.74,871.02,825.87,792.17,765.51,743.58,725.05,709.05,695.01,682.53,671.32,661.17,651.89,643.37,635.49,628.17 -Offshore Wind - Class 9/Moderate,3510.26,2782.69,2592.22,2483.5,2408.43,2351.59,2209.26,2074.67,1945.66,1701.42,1521.06,1463.57,1420.11,1385.37,1313.4,1263.83,1226.34,1196.37,1171.51,1150.32,1131.92,1115.68,1101.16,1088.06,1076.14,1065.21,1055.12,1045.77,1037.05 -Offshore Wind - Class 9/Conservative,3873.39,3564.77,3440.28,3362.65,3306.61,3262.96,3227.31,3197.25,3030.1,2763.68,2549.64,2357.42,2177.16,2004.42,1938.16,1891.74,1856.19,1827.47,1803.45,1782.83,1764.81,1748.81,1734.44,1721.41,1709.5,1698.53,1688.38,1678.94,1670.11 -Offshore Wind - Class 10/Advanced,3770.01,2492.57,2237.82,2099.02,1899.52,1724.25,1563.61,1518.54,1480.48,1310.98,1217.51,1154.3,1107.15,1069.85,993.73,942.22,903.77,873.35,848.34,827.19,808.94,792.92,778.68,765.9,754.31,743.73,734.0,725.01,716.67 -Offshore Wind - Class 10/Moderate,4004.78,3174.71,2957.41,2833.37,2747.73,2682.87,2520.5,2366.95,2219.76,1941.12,1735.35,1669.75,1620.17,1580.53,1498.43,1441.88,1399.11,1364.91,1336.54,1312.38,1291.38,1272.85,1256.29,1241.35,1227.74,1215.27,1203.77,1193.09,1183.15 -Offshore Wind - Class 10/Conservative,4419.06,4066.96,3924.94,3836.38,3772.44,3722.63,3681.96,3647.67,3456.97,3153.02,2908.82,2689.53,2483.87,2286.8,2211.21,2158.25,2117.68,2084.92,2057.51,2033.99,2013.43,1995.17,1978.78,1963.92,1950.33,1937.82,1926.24,1915.46,1905.39 -Offshore Wind - Class 11/Advanced,4354.62,2879.08,2584.83,2424.51,2194.07,1991.63,1806.07,1754.02,1710.05,1514.26,1406.31,1333.3,1278.83,1235.75,1147.83,1088.32,1043.91,1008.78,979.89,955.46,934.37,915.87,899.43,884.66,871.28,859.05,847.82,837.44,827.8 -Offshore Wind - Class 11/Moderate,4625.78,3667,3416,3272.73,3173.81,3098.9,2911.35,2733.98,2563.97,2242.12,2004.44,1928.68,1871.4,1825.62,1730.79,1665.46,1616.06,1576.56,1543.8,1515.88,1491.63,1470.23,1451.1,1433.84,1418.13,1403.72,1390.43,1378.1,1366.62 -Offshore Wind - Class 11/Conservative,5104.31,4697.61,4533.56,4431.27,4357.42,4299.89,4252.91,4213.31,3993.03,3641.95,3359.88,3106.59,2869.04,2641.4,2554.09,2492.92,2446.07,2408.23,2376.56,2349.4,2325.64,2304.56,2285.62,2268.45,2252.76,2238.31,2224.93,2212.48,2200.85 -Offshore Wind - Class 12/Advanced,5111.14,3379.26,3033.89,2845.71,2575.25,2337.63,2119.84,2058.75,2007.14,1777.34,1650.62,1564.93,1501,1450.43,1347.24,1277.4,1225.27,1184.04,1150.12,1121.45,1096.7,1074.99,1055.69,1038.35,1022.64,1008.3,995.11,982.93,971.61 -Offshore Wind - Class 12/Moderate,5429.42,4304.07,4009.47,3841.3,3725.19,3637.27,3417.13,3208.95,3009.41,2631.64,2352.67,2263.75,2196.52,2142.79,2031.48,1954.8,1896.82,1850.46,1812,1779.24,1750.77,1725.65,1703.2,1682.94,1664.5,1647.59,1631.99,1617.52,1604.04 -Offshore Wind - Class 12/Conservative,5991.08,5513.73,5321.18,5201.11,5114.43,5046.91,4991.77,4945.28,4686.74,4274.67,3943.59,3646.29,3367.48,3100.29,2997.81,2926.01,2871.02,2826.61,2789.45,2757.56,2729.68,2704.93,2682.7,2662.55,2644.13,2627.17,2611.47,2596.86,2583.2 -Offshore Wind - Class 13/Advanced,5151.93,3406.23,3058.1,2868.42,2595.8,2356.29,2136.76,2075.17,2023.16,1791.52,1663.8,1577.42,1512.98,1462.01,1357.99,1287.59,1235.05,1193.48,1159.3,1130.4,1105.45,1083.57,1064.11,1046.64,1030.8,1016.34,1003.05,990.77,979.37 -Offshore Wind - Class 13/Moderate,5472.75,4338.41,4041.46,3871.96,3754.92,3666.29,3444.4,3234.56,3033.42,2652.64,2371.45,2281.81,2214.05,2159.89,2047.69,1970.4,1911.95,1865.23,1826.46,1793.44,1764.74,1739.42,1716.79,1696.37,1677.78,1660.74,1645.01,1630.43,1616.84 -Offshore Wind - Class 13/Conservative,6038.89,5557.73,5363.64,5242.62,5155.25,5087.18,5031.61,4984.75,4724.14,4308.78,3975.07,3675.39,3394.35,3125.03,3021.74,2949.36,2893.93,2849.16,2811.71,2779.56,2751.46,2726.51,2704.11,2683.8,2665.23,2648.14,2632.31,2617.58,2603.81 -Offshore Wind - Class 14/Advanced,5954.53,3936.87,3534.51,3315.28,3000.19,2723.36,2469.64,2398.46,2338.34,2070.61,1922.99,1823.16,1748.68,1689.77,1569.55,1488.18,1427.45,1379.41,1339.91,1306.5,1277.67,1252.37,1229.89,1209.69,1191.39,1174.68,1159.32,1145.12,1131.94 -Offshore Wind - Class 14/Moderate,6325.33,5014.28,4671.07,4475.16,4339.89,4237.45,3980.99,3738.46,3505.99,3065.89,2740.89,2637.29,2558.97,2496.37,2366.69,2277.36,2209.81,2155.8,2111,2072.83,2039.67,2010.4,1984.25,1960.64,1939.15,1919.46,1901.28,1884.43,1868.72 -Offshore Wind - Class 14/Conservative,6979.67,6423.54,6199.23,6059.35,5958.37,5879.7,5815.46,5761.3,5460.1,4980.03,4594.33,4247.97,3923.14,3611.87,3492.48,3408.83,3344.77,3293.02,3249.73,3212.58,3180.1,3151.27,3125.38,3101.9,3080.43,3060.68,3042.39,3025.36,3009.45 +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 8124343..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,78.50105648484364,71.71580413847174,67.78472931520355,64.61254653216842,59.221383078749895,54.15086835683724,48.50075027890914,47.61230741896101,46.83947111106839,45.07417275063354,44.209642016478334,43.46410900732893,42.137528505767875,41.562989492602966,41.178185695305416,40.820984824186155,40.48693751653386,40.1719421145963,39.877711599447906,39.59917195595504,38.73130759761718,38.485486112339494,38.251462448934525,38.028209577641285,37.817027314650204,37.613376146310536,37.41867000027057,37.232224191968164,36.26873388689122 -Offshore Wind - Class 1/Moderate,87.34208899899222,84.55139634719046,83.13429451813384,80.40954436396537,79.33261916392343,78.42958092384214,73.55057903559832,68.76667531630807,62.991682132174205,58.0591370131042,53.258497396636145,52.59386215311023,52.00509990392941,51.47972406801047,50.289033760227,49.96486294270681,49.6628427277893,49.37740635469055,49.10872285280092,48.85370487300616,48.61300785262878,48.38378763865922,48.16494986017423,47.95800117894263,47.758469236336744,47.56725264417765,47.38422986335725,47.20704312978639,46.019588657180414 -Offshore Wind - Class 1/Conservative,102.94396357705415,103.97299445089186,104.03377029242199,103.72420987911264,103.42501537414037,101.36798000880707,101.1143683656284,100.87500417360438,94.5619755368389,87.83867208046368,81.2071596349871,74.64362881505302,68.13472941795743,61.66757312200075,61.411023299141036,61.17170883803318,60.947967197913904,60.73445524109523,60.53421418765453,60.345965175402064,60.165516121425476,59.99355634490825,58.81395611655698,58.66047038520257,58.512263890099945,58.37064288929027,58.2353559901291,58.1040912307366,56.711148254437454 -Offshore Wind - Class 2/Advanced,81.74769895260978,74.53987497463568,70.392031718671,67.03984407267646,61.45653798034264,56.20783006312613,50.311568463995606,49.39220551880743,48.59100963678623,46.7223470500099,45.82873095063158,45.054402863734204,44.37483595559788,43.05273132880377,42.6542309878107,42.282698123762124,41.936964134140695,41.61284724418811,41.30828027629147,41.01981106868965,40.74797345703177,40.489436864329804,39.59426384345749,39.36527944964665,39.14478873385472,38.93427404466997,38.73277828021252,38.53994256367896,37.54567793007066 -Offshore Wind - Class 2/Moderate,90.9295867628981,87.93726566425674,86.46108029717497,83.54893450860884,82.43105691465747,81.49209120630064,76.43171927864113,70.21661253158557,65.42062499324162,60.309026557787114,55.334584502532515,54.643946904056556,54.03439755499067,52.56618307829673,52.20621791657053,51.869627117578325,51.55620478008977,51.25984041314034,50.98096757944615,50.71633923784655,50.46626103537017,50.228381189909484,50.00326112423726,49.78645295016032,49.57915756028958,49.380863441415514,49.19080327883694,49.00884924103847,47.777443002016184 -Offshore Wind - Class 2/Conservative,107.13299735084534,108.20263208372894,106.29601718620748,105.97722506444701,105.67313535378797,105.38812686155431,105.1219755866998,104.87278955233185,98.32376502089754,91.34567644881372,84.46317223285911,77.65154889898835,70.89645829749878,64.18498345146448,63.920020971936765,63.671023580317254,63.43596830565326,63.21585183126854,61.88212052849649,61.68762559477054,61.5031152404656,61.32726491507352,61.1600747082409,61.000484985342084,60.8461924083983,60.69897060809292,60.556251306053205,60.41967565726769,58.977334602579866 -Offshore Wind - Class 3/Advanced,83.62707259444691,77.69906854072336,73.39727796112724,69.92075553220184,62.97990976184345,57.54585612816337,52.339119326526024,50.53577876694087,49.713430364027694,48.60874544426887,47.674040635449515,46.11005482880102,45.412332575238274,44.78966429271946,44.3737857623651,43.98771654902531,43.624902912401836,42.59930960402087,42.28639944417553,41.99013560427389,41.71091723476112,41.44347201772884,41.19241179010149,40.951476452208894,40.72141835516675,40.50141334743485,40.29122600631759,40.08967892598039,39.04142062088472 -Offshore Wind - Class 3/Moderate,93.13516921916003,91.75501260193796,88.64135705668856,87.21773933552664,86.05227943610907,83.60610030973459,78.36885708006618,73.23492320390153,68.18245573920117,62.8012729989526,56.587294968725764,55.878534801789186,55.25470066558137,54.69603257716785,54.3192416149276,53.97080708757002,53.642284341431285,53.33384815212954,53.04348699432539,52.767757411772955,52.50746279474798,51.38866820781735,51.156295196387845,50.934230401058564,50.72210300518948,50.51904764897791,50.324446234157584,50.13805156044683,48.86224320081971 -Offshore Wind - Class 3/Conservative,109.91386557204964,111.02521833058903,111.09474693778097,110.76569828929026,110.44752502276533,110.15132375397361,109.8745705812462,109.61553949928707,102.7098688385529,95.36019478239544,88.1098274039265,79.51329942631135,72.52035882284831,65.57210475775213,65.2993457367795,65.04490516383316,64.80495847346408,64.58007696610541,64.36708677124369,64.16494687699013,63.97300668688761,63.79035531709467,63.61621201715767,63.44818372925971,63.28788283759788,63.134788855732516,62.98637856755925,62.84439448222943,61.324621842690256 -Offshore Wind - Class 4/Advanced,87.2508900516849,81.07160559023657,76.58460508342066,72.95669323100755,66.78868291096731,59.96875929974645,54.49931061515513,53.4960784106809,51.760875224092466,50.60791656217824,49.63048431533244,48.00012968193221,47.27178151669757,46.62195684931898,46.18789512464047,45.784958693677055,45.40623489039204,45.05313304732832,44.011319908491515,43.70210632043513,43.40871486320994,43.13154468151489,42.867724172521164,42.616075965388134,42.37782340237484,42.14828286648559,41.92686569724466,41.71672495170222,40.61702887145172 -Offshore Wind - Class 4/Moderate,97.2563668077223,95.83000836667793,92.5821678226254,91.09807958144188,89.88304293700202,88.8621296758642,81.82689500568607,76.4314229704462,71.12086961314704,65.4658192350737,59.96133908481605,58.20830051643768,57.555880942422014,56.973453833012734,56.58069884217909,56.21537115518277,55.87495635853781,55.55332181727812,55.25064230460381,54.963222913487364,54.69186704022248,54.43350840232767,54.187015542495864,53.052563913746226,52.83141380500799,52.61958293438209,52.416824110810424,52.22049301216514,50.87985429560877 -Offshore Wind - Class 4/Conservative,114.91303706317915,116.08674401859237,116.16366387182414,115.81886430868454,115.48935827702823,115.18071365248503,114.89244464705185,114.62256012279154,107.35819013299367,99.63113826168129,92.00736559100359,84.46062290590037,76.9730578582593,68.31495905250104,68.03101216879061,67.76577402891701,67.51568035196264,67.28130244455869,67.05946644258654,66.84887105953804,66.64886570425593,66.45840935722767,66.27510897193756,66.10205910275876,65.93499410784113,65.7753962284731,65.62087239406615,65.47290483425725,63.87500077935628 -Offshore Wind - Class 5/Advanced,95.86601345156615,88.95999522276762,83.92779040701868,79.85109828415003,73.08089106470057,65.51828048225182,59.520266268392135,58.42338782649321,56.459101016837586,55.19972759866828,54.134235154499535,52.29575978923567,51.501195348733475,50.792360276045116,50.31877252255206,49.876999964651276,49.46606937120228,49.08068741964346,48.716711836933946,47.55403949091796,47.23615519237012,46.934159957988754,46.64667087924735,46.3725564955229,46.110936795906674,45.86080603120013,45.6215356338006,45.392497029542234,44.18842290119118 -Offshore Wind - Class 5/Moderate,106.90372192287998,103.35537836506401,101.6388863537867,100.01075807197513,98.67813107018561,95.75156405529863,89.70082135939981,83.76790766469028,77.92826297678373,71.7110472233533,64.46532383112024,63.65700934140086,62.94519191026781,62.307865260039726,61.87832088813523,61.47860308564942,61.10393902598738,60.75203604045252,60.42060144897003,60.10842154096497,59.80945713117528,59.52678046037394,58.19893969624107,57.94618126801249,57.70637335294347,57.475041673738815,57.251259057947955,57.038837627097614,55.568261780865974 -Offshore Wind - Class 5/Conservative,126.38157065553385,127.67855898619294,127.76533868443347,127.3890338716716,127.02514257138778,126.68605569761786,126.36933990460177,126.07299343094945,118.06053146020932,107.47330143275977,99.22485250198206,91.05919266223997,82.95745907439824,74.90901562966933,74.59748267172588,74.3066302190305,74.03248503045597,73.77538160957911,73.53190655787189,73.30094030597519,73.0816432025494,72.87289566360207,72.67170414928134,72.48209658235277,72.2989255361417,72.12392508432698,71.95438158556983,71.79216906503571,70.03243373533599 -Offshore Wind - Class 6/Advanced,122.97976253101159,113.47663322070322,106.48181290791503,103.18297901681318,92.25480613507762,84.22734182442659,76.53345089248944,75.12358735583558,72.21817045494565,70.60811867773882,69.2460277935937,68.06841532444287,67.03226347504079,64.6437818872388,64.0412911606831,63.479641892641375,62.956755474441664,62.466798461017035,62.003607699075474,61.57027880881075,61.15656409889933,60.76572400106869,60.39373827266607,60.03912344128764,59.700396021679936,59.379433529066226,59.06730695266813,58.77080250989254,55.97476931051531 -Offshore Wind - Class 6/Moderate,137.10551397576847,135.10042441248578,129.61317783199473,127.53559230217681,125.83481728237582,124.40573043463644,116.5599169681932,106.27232988097293,98.87558906982271,91.00519431236768,83.34177782946988,82.29686857738614,81.37655842311035,80.55273608476517,79.99730067582816,79.48057068788115,78.99901397013159,76.7174106174632,76.29917418587402,75.90222106120534,75.52730855594046,75.17040195836688,74.82994880522793,74.50491415820974,74.19409055544344,73.89661555016039,73.61162668632447,73.33843401252388,71.45249672941425 -Offshore Wind - Class 6/Conservative,162.03322515231767,163.6940744322981,163.80069467712136,163.31766341915474,162.8503502567228,162.4150971034438,162.01159465951355,161.62830819239568,151.37611129707162,140.46866939730648,129.70693074275667,116.1470597216457,105.8375304679362,95.59356197220872,95.19591271255956,94.82463499215402,94.47477359346328,94.146579994698,93.83600360434664,93.54141624547898,93.26137065811994,92.99496235401158,92.74092498037211,92.49611253873962,92.26222385967668,92.03889720262606,91.82522803422346,91.61825125297848,89.37547757752365 -Offshore Wind - Class 7/Advanced,156.87859309693567,144.02036838779475,138.4403156044226,130.31877895159576,119.20968070124405,108.74928631183806,98.72053874285952,94.20487902834746,92.65891087454122,90.58640239646209,88.83302891879883,87.31749185045075,85.98688200792292,82.51094902095437,81.7395022897419,81.02013318574403,80.35011320231183,79.72234762523125,79.12934074375846,78.57097029327848,78.04402870892827,77.54362653599732,77.06715763018316,76.6126172900705,76.17920372545723,75.76471171751355,75.36813896149108,74.98828265316955,72.98170428401218 -Offshore Wind - Class 7/Moderate,175.0810331452374,172.5463528910331,169.6892855708557,162.06318918737517,159.9060170954939,158.09684472374613,148.05181601986783,138.20112586780826,128.50402172061357,118.18455434504818,108.14056934482477,106.78326438299798,102.57072563701524,101.52759511585985,100.82979513467757,100.17772311894517,99.5665046786397,98.99232511793092,98.45179360772899,97.9421551278556,97.45434342506411,96.99318631594033,96.55656455642216,96.13625961585936,95.73468546186506,95.35035863809323,94.98200761934902,94.62573512521573,92.16936797294476 -Offshore Wind - Class 7/Conservative,207.20251985891323,209.34768404755252,209.49671489905276,208.87786979026006,208.28613258099767,207.73182123323016,207.213885677393,206.72939606535454,193.5197222250561,179.47903201088073,165.62416503428022,151.90720546596964,138.29673457682728,124.77845509281539,124.25901428638586,123.77067688975761,123.31721461045701,122.88856215429637,122.47946219406246,122.09804481809887,121.73235896577555,121.38060652517217,117.48898435074535,117.18186152426132,116.88542650131245,116.60238240409726,116.32806279431388,116.06560713060988,113.19689811030554 -Offshore Wind - Class 8/Advanced,185.25846991946545,122.20894150866454,108.97086135611819,102.60842674177374,92.09236148048748,84.35289181805989,76.02725073538969,74.02430387492204,72.33186493743253,63.76574521367409,59.67556929466575,56.90987788699404,54.845047194541706,53.21349805479487,49.1031089156819,46.88458541480127,45.227303138403656,43.91693494798548,42.83941133732282,41.92931708533012,41.14251831693759,40.45212525691948,39.83912963500022,39.28783929931297,38.193071650402544,37.743815105568544,37.33123510123294,36.950538591385175,35.78187485175094 -Offshore Wind - Class 8/Moderate,195.95837704015204,156.14023289051212,146.4685345426024,140.58823936349518,134.20105577122396,131.16814000396303,123.77498809847818,116.79576978602047,110.11403996007296,95.66242547735838,86.39826073749313,83.38125338242445,81.10209940461566,79.27981998602091,75.50456263034658,72.9040925915764,70.93761006950169,68.22826238772986,66.94448377115364,65.85096052106933,64.90257738933035,64.0633191150072,63.315404566783734,62.639525653004895,62.02388681489507,61.45912457455006,60.93842916050642,60.455842014242414,58.57448786720893 -Offshore Wind - Class 8/Conservative,214.84085104555373,201.05383635755064,195.0301573264636,190.75965264150344,187.6573167737025,185.24210252558046,183.268074481874,181.60477815225968,172.67428393085015,155.52023465935207,144.1911113312092,134.05228327458005,124.56027178729826,115.48016474686158,111.87658099075607,109.35083446598608,107.41750000869864,105.85463746768923,104.54837093527664,103.42590708555434,102.44611378674897,101.5761506380149,100.79529887262838,100.08611519547777,99.43734502865225,98.84187617808152,98.28886607365504,97.77649595839618,94.87057336632125 -Offshore Wind - Class 9/Advanced,194.1119331333432,127.99182046672087,114.11368195932378,105.67634922474556,96.40676357623308,86.86026166462821,79.54946230771526,77.44824754153419,74.47134505695625,66.69103611708412,62.40230152856464,58.57013623292204,56.43986422261731,54.75471903183048,51.31614710654439,48.98742603340996,47.250403331409,45.87710080821549,44.057472048488705,43.11648679568613,42.304590658721835,41.59206773948609,40.95940335880924,40.3905761814596,39.87485886399107,39.40392060460582,38.9715989119619,38.57253012777267,37.34602835050432 -Offshore Wind - Class 9/Moderate,205.3471543252768,163.59137386568153,153.44993665245522,144.78475327694812,140.586009103471,137.40532595485453,129.64526539173215,120.28010484535221,113.38256915961118,100.14430907641646,90.42138108615302,87.25745698358747,83.47548638720752,81.59523928127275,77.70124462728967,75.01859500333744,72.98945432108202,71.36684971958486,70.02142072127027,68.87524573053273,67.87927082936089,66.99976430225419,66.21398617861055,65.50564153989052,64.86033380326664,64.26857789828475,62.69492712247154,62.19739380856422,60.254726715836476 -Offshore Wind - Class 9/Conservative,225.17404524894422,210.72039638345467,200.87943570112975,196.47733214880546,193.2800911305236,190.79086641979566,188.7577805980248,187.042808592672,177.82821380427274,162.95017992717484,151.06071072211455,140.41609625664577,130.4539510038808,120.92118047028892,117.14062526209436,114.49180056541925,112.46378037180547,108.94757106530432,107.59990923097105,106.44535371309522,105.43422149061121,104.53608681733682,103.73151111904667,103.00103474912463,102.33258806769805,101.71711887792661,101.14746087649311,100.61963985077884,97.61912987626968 -Offshore Wind - Class 10/Advanced,199.18643204923785,131.38452151813522,117.16040767069582,110.30185767922212,98.99137442338652,90.63960879065702,81.68300080914005,79.52302230247102,77.69746972227246,68.48187033894612,64.07062766259426,61.0871206292599,58.86222847723515,56.22321533703309,52.684718694842424,50.29185558877934,48.50341022900965,47.090366033034876,45.92815300502106,44.94608563740527,44.09705716335571,42.69489394247149,42.04450545941726,41.45817947892159,40.92813608857464,40.444216307260426,39.99967665431096,39.58772991168618,38.32595132816268 -Offshore Wind - Class 10/Moderate,210.7280924230904,167.91257705853647,157.4961609693289,151.1617730358343,144.32806345288432,141.0601073556135,133.0862663674482,125.55728913941641,118.34853344729967,102.80363388588243,92.80923760539183,89.55948242884543,87.10183282670211,85.13763571103243,81.06839167866065,77.00279950207508,74.91756817179044,73.25150528499971,71.86815080241858,70.68957042159232,69.66706940941961,68.7621026764046,67.9553812488675,67.22623345601542,66.56357913203583,65.95600569947025,65.39389521736014,64.87446944957921,62.842745139480016 -Offshore Wind - Class 10/Conservative,231.09541884176755,216.25788794945532,209.77379642158218,205.17663228364222,201.83644657495057,199.2347166581695,197.11130128002245,195.31994009775508,182.54148924086854,167.258266621093,155.04443558178406,144.10779234532814,133.87096672904275,124.07665357033413,120.19487848389306,117.47574015473276,115.39341243812454,113.71153539747039,112.30322959025797,111.09464454340893,110.03951293061773,109.10228207625903,108.26082422159338,107.49660874090394,106.79924938804196,106.15700476863934,105.56258286277487,103.25953582076158,100.17640300368353 -Offshore Wind - Class 11/Advanced,206.47860047946838,136.27161052569585,121.54966247990258,114.4344516339269,102.72620419855038,94.05858063627224,84.78645980464665,82.54315477811089,80.64821923672787,71.10103962905688,66.52087118595115,63.421951358503804,61.110874930673134,58.384744016982644,54.71158734004569,52.22582444072538,50.36863323537917,48.90221631700089,47.69402550137301,46.674196580407475,45.792246666590486,44.347847262714716,43.67021361017467,43.06230458823843,42.511012837849705,42.00918505124625,41.546660071568475,41.1196060245879,39.80788160140843 -Offshore Wind - Class 11/Moderate,218.44292539587465,174.10967646670218,163.30979571445405,156.74079653056717,149.69540944897597,146.30688041573652,138.03582394642905,130.22694856124983,122.7497036632785,106.65306369759627,96.28571943438556,92.91340089516228,90.36281192203512,88.32516107753358,84.10421528135976,79.90864271026008,77.74346005253683,76.01403368418035,74.57778168200089,73.35510900933402,72.29404474768535,71.3551249700965,70.51760071005032,69.76246944417545,69.07437869948417,68.44308482717919,67.86081680736268,67.32098104538164,65.21357531021472 -Offshore Wind - Class 11/Conservative,239.55677322294767,224.17545321690415,217.4539198951819,212.6882678057534,209.22510364794132,206.52971897716753,204.3271238664883,202.47011417046707,192.48716114848,173.43148128869558,160.7658622102525,149.42596681651352,138.8121028951466,128.65397280960002,124.62937889580701,121.80990815843613,119.64927303172297,117.90496324090878,116.44578516990943,115.19326039947403,114.09929647198761,113.12769695944532,112.25484842428286,111.46406079619989,110.74045034219971,110.07412669645306,109.45693031430586,108.88280338937729,105.63279665086262 -Offshore Wind - Class 12/Advanced,238.20289690518166,156.67079526631474,139.5413479401862,131.34128745209566,117.71437565810967,107.72212217339026,98.58136784316758,94.35930866766957,92.18067189392077,82.47951817260498,75.8647658645741,72.30756564018755,69.65330044575484,67.55377693498977,63.26831178553875,59.39385707581939,57.264830552591924,55.580410722154696,54.19585555832508,53.023805401795876,52.01209582026272,51.12579103970249,50.33644254115784,49.62830405495005,48.98809525105417,48.4017248016781,47.103169695387194,46.61368026998348,45.10715606827993 -Offshore Wind - Class 12/Moderate,252.0746439150625,200.58480879407213,188.11563613027607,180.52972570183945,172.20001026141688,168.2895676306672,158.73145679641945,149.70460699377307,141.0623799160698,122.34818327419319,110.38410552898469,106.49875112950518,103.56022021882175,101.21271871825594,96.34935371950849,92.99848444800621,90.46573374589705,88.43907368339404,85.28898178364811,83.88002559741254,82.65877028891978,81.5782498682342,80.61442276981349,79.7452379922268,78.951361578986,78.22497071663177,77.5548268871842,76.93351230352313,74.50289704909235 -Offshore Wind - Class 12/Conservative,276.5540653399685,258.78169409321714,251.01494863425785,245.50369080929838,241.502409453962,238.38438999797665,235.83834554783357,233.69147743545503,222.12064334750872,199.82861625858138,185.17473686409392,172.05351940543636,159.7707249519198,148.01436295628497,143.36744570307826,140.11200554980854,137.6174322123678,135.6034940490297,133.9187645711497,132.4725366552649,131.2074027962705,130.08547899554011,129.0777046657837,128.16460805413465,127.32918262063923,126.55977185486772,125.84736848498513,125.1845547702496,121.42269267113879 -Offshore Wind - Class 13/Advanced,333.9722916128115,221.90125698240425,196.3339818128233,184.73642961295258,164.4765387102887,150.39482475096005,137.5097859151933,133.82234577447386,127.80408329959673,114.23868207733535,106.75862560096441,101.70217125477843,97.92913875316775,94.9441252397693,86.92130466876895,82.8870985835789,79.87953431306083,77.49625322059673,75.53826229433898,73.88352467747723,72.45554121089938,71.20032618905728,70.08752740136363,69.0848662711607,68.17795516380316,67.34996055283385,66.58943318617858,65.8850223099693,63.71724663225943 -Offshore Wind - Class 13/Moderate,353.5573072295001,286.283051756661,262.0359847434725,251.4282779589134,244.08314293286804,238.51801851298788,224.88410461042704,212.005027345742,195.0276646950379,171.96430515504701,155.00943245507952,149.51351472307255,145.35991548939336,142.03823072472608,135.15937120110857,130.4211277247395,126.8368037007122,123.97030520492625,121.59523324727381,119.56951700756828,115.13375288935535,113.61673146515616,112.25875120290975,111.03667833110246,109.9209818145324,108.90032903801668,107.95863863934508,107.08596406021726,103.65709150259643 -Offshore Wind - Class 13/Conservative,388.1191828997754,363.1505307674469,352.23250688764864,344.4825027653563,338.85470685203904,334.4686962420993,330.88904899080916,327.87183962167217,311.5455868314242,285.2497046305481,264.21449848845714,245.37259119243566,227.73095546697627,210.84192809468453,199.32645311257835,194.77432069742304,191.28824904553923,188.47262678694827,186.11820279355206,184.09495807054353,182.32842955437152,180.75949019383268,179.35069761353282,178.07432331893926,176.9068088576401,175.83190576479984,174.83654464737913,173.91083520728793,168.63341241445713 -Offshore Wind - Class 14/Advanced,442.0238989587815,291.9810708936459,264.4078623873658,241.82709391793247,220.206401969191,201.24887715686893,178.92976996310378,174.10559567655454,170.03155898074309,151.8865936060281,141.88177968818908,135.11420860334314,126.6434199310709,122.75698016131514,114.82368151609509,109.45169226926554,105.44565572508975,102.27426995321626,99.66846279407098,97.46286076923451,95.5594698182254,93.891919522276,92.4079376832935,91.07355833989686,89.86660395432536,88.76474503450795,87.74955622206659,86.81193885346909,83.92113110219795 -Offshore Wind - Class 14/Moderate,468.062860593958,378.85179442648274,355.1712722486592,331.0264921717035,321.3299088180574,313.9849634370711,295.96008600467474,278.9310817467601,262.622049955604,231.43019997563206,208.49170802250939,195.47702425614693,190.01954957905872,185.65782535266385,176.6182923159309,170.39325175828859,165.68669928674342,161.9226486848544,158.7975501671757,156.13728959913234,153.82569934188598,151.78715841018357,149.96595272721805,148.32037976697785,146.82138637741133,145.44989010246923,144.18141656455526,143.00870846504066,138.39136414886462 -Offshore Wind - Class 14/Conservative,514.0140950834882,480.9227895894941,466.44764264836965,456.1721737014005,448.70891951093466,442.89234548092367,438.14371117196475,434.1411619846901,412.44583969752836,377.5254830423119,349.5843633546973,324.5509946224713,301.10812637191395,278.6669258278533,269.8403608397401,263.6561589713887,258.92289814887044,255.09629613286845,251.8959156785114,242.03068106389125,239.70020289784034,237.62773060161416,235.769346071096,234.08575836552436,232.54225668784895,231.12438250081917,229.81170740731994,228.58740596916886,221.61211474427233 +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 f3fe4a2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3904.54,3641.4,3484.97,3375.22,3047.59,2737.12,2437.93,2390.08,2348.43,2292.51,2245.19,2204.3,2168.37,2136.38,2114.97,2095.06,2076.46,2059.02,2042.62,2027.15,2012.5,1998.61,1985.41,1972.82,1960.81,1949.32,1938.31,1927.75,1917.6 -Offshore Wind - Class 1/Moderate,4444.19,4324.87,4239.56,4173.57,4119.96,4074.96,3782.31,3494.47,3210.42,2910.96,2618.25,2584.56,2554.8,2528.2,2510.31,2493.64,2478.02,2463.34,2449.5,2436.41,2424.0,2412.2,2400.95,2390.22,2379.96,2370.12,2360.68,2351.61,2342.89 -Offshore Wind - Class 1/Conservative,5396.52,5378.28,5361.62,5346.29,5332.11,5318.91,5306.58,5295,4913.75,4512.69,4116.02,3722.65,3331.88,2943.18,2930.8,2919.23,2908.36,2898.12,2888.45,2879.27,2870.56,2862.25,2854.33,2846.74,2839.48,2832.51,2825.81,2819.36,2813.14 -Offshore Wind - Class 2/Advanced,3876.1,3614.87,3459.58,3350.64,3025.39,2717.18,2420.18,2372.67,2331.33,2275.81,2228.84,2188.24,2152.57,2120.82,2099.56,2079.8,2061.34,2044.03,2027.75,2012.38,1997.85,1984.06,1970.94,1958.45,1946.52,1935.12,1924.19,1913.71,1903.63 -Offshore Wind - Class 2/Moderate,4411.82,4293.36,4208.68,4143.17,4089.95,4045.28,3754.76,3469.02,3187.04,2889.76,2599.18,2565.73,2536.2,2509.78,2492.03,2475.47,2459.97,2445.4,2431.66,2418.67,2406.34,2394.63,2383.47,2372.81,2362.62,2352.86,2343.49,2334.49,2325.82 -Offshore Wind - Class 2/Conservative,5357.21,5339.11,5322.57,5307.35,5293.27,5280.17,5267.93,5256.44,4877.96,4479.82,4086.04,3695.54,3307.61,2921.74,2909.45,2897.97,2887.18,2877.02,2867.41,2858.3,2849.65,2841.4,2833.54,2826.01,2818.8,2811.88,2805.23,2798.82,2792.65 -Offshore Wind - Class 3/Advanced,4082.1,3806.99,3643.45,3528.71,3186.18,2861.59,2548.8,2498.77,2455.23,2396.77,2347.3,2304.54,2266.98,2233.54,2211.15,2190.33,2170.89,2152.66,2135.51,2119.33,2104.03,2089.5,2075.69,2062.54,2049.98,2037.96,2026.46,2015.41,2004.81 -Offshore Wind - Class 3/Moderate,4646.3,4521.54,4432.36,4363.37,4307.32,4260.27,3954.31,3653.39,3356.42,3043.34,2737.32,2702.09,2670.99,2643.17,2624.47,2607.04,2590.71,2575.37,2560.9,2547.21,2534.23,2521.89,2510.14,2498.92,2488.19,2477.91,2468.04,2458.56,2449.43 -Offshore Wind - Class 3/Conservative,5641.93,5622.86,5605.44,5589.42,5574.59,5560.8,5547.9,5535.8,5137.21,4717.91,4303.2,3891.94,3483.4,3077.02,3064.08,3051.98,3040.62,3029.92,3019.8,3010.21,3001.1,2992.42,2984.13,2976.2,2968.61,2961.32,2954.32,2947.57,2941.07 -Offshore Wind - Class 4/Advanced,4233.82,3948.49,3778.86,3659.87,3304.6,2967.95,2643.53,2591.64,2546.48,2485.85,2434.54,2390.19,2351.23,2316.55,2293.33,2271.74,2251.57,2232.67,2214.88,2198.1,2182.23,2167.16,2152.84,2139.19,2126.17,2113.71,2101.77,2090.32,2079.32 -Offshore Wind - Class 4/Moderate,4818.99,4689.6,4597.1,4525.54,4467.41,4418.61,4101.28,3789.17,3481.17,3156.46,2839.06,2802.52,2770.26,2741.41,2722.02,2703.93,2687.0,2671.09,2656.08,2641.88,2628.42,2615.63,2603.43,2591.8,2580.67,2570.0,2559.77,2549.93,2540.47 -Offshore Wind - Class 4/Conservative,5851.63,5831.85,5813.78,5797.16,5781.78,5767.47,5754.1,5741.55,5328.15,4893.26,4463.13,4036.59,3612.86,3191.38,3177.97,3165.42,3153.63,3142.53,3132.04,3122.09,3112.64,3103.63,3095.04,3086.82,3078.94,3071.38,3064.12,3057.12,3050.38 -Offshore Wind - Class 5/Advanced,4298.19,4008.51,3836.31,3715.5,3354.84,3013.07,2683.72,2631.04,2585.2,2523.64,2471.55,2426.53,2386.98,2351.77,2328.2,2306.27,2285.8,2266.61,2248.56,2231.52,2215.4,2200.11,2185.57,2171.71,2158.49,2145.84,2133.72,2122.1,2110.93 -Offshore Wind - Class 5/Moderate,4892.25,4760.89,4666.99,4594.34,4535.33,4485.79,4163.63,3846.77,3534.09,3204.44,2882.22,2845.13,2812.37,2783.08,2763.4,2745.04,2727.85,2711.69,2696.45,2682.04,2668.38,2655.39,2643.01,2631.2,2619.9,2609.07,2598.68,2588.7,2579.09 -Offshore Wind - Class 5/Conservative,5940.58,5920.5,5902.16,5885.29,5869.68,5855.15,5841.57,5828.83,5409.14,4967.65,4530.98,4097.96,3667.79,3239.9,3226.28,3213.54,3201.58,3190.31,3179.65,3169.55,3159.96,3150.82,3142.09,3133.75,3125.75,3118.08,3110.7,3103.6,3096.76 -Offshore Wind - Class 6/Advanced,4180.7,3898.95,3731.45,3613.95,3263.14,2930.71,2610.36,2559.12,2514.54,2454.66,2403.99,2360.2,2321.73,2287.49,2264.56,2243.24,2223.32,2204.66,2187.1,2170.53,2154.85,2139.97,2125.83,2112.36,2099.49,2087.19,2075.4,2064.09,2053.23 -Offshore Wind - Class 6/Moderate,4758.53,4630.76,4539.42,4468.76,4411.36,4363.18,4049.83,3741.63,3437.49,3116.85,2803.44,2767.36,2735.5,2707.01,2687.86,2670.01,2653.29,2637.57,2622.75,2608.74,2595.44,2582.81,2570.77,2559.28,2548.29,2537.76,2527.65,2517.94,2508.6 -Offshore Wind - Class 6/Conservative,5778.21,5758.68,5740.84,5724.43,5709.24,5695.11,5681.9,5669.51,5261.3,4831.87,4407.14,3985.95,3567.53,3151.34,3138.09,3125.7,3114.07,3103.1,3092.74,3082.92,3073.59,3064.7,3056.21,3048.09,3040.31,3032.85,3025.67,3018.77,3012.11 -Offshore Wind - Class 7/Advanced,4441.06,4141.76,3963.83,3839.01,3466.35,3113.22,2772.93,2718.5,2671.13,2607.52,2553.7,2507.19,2466.32,2429.94,2405.59,2382.94,2361.78,2341.95,2323.3,2305.7,2289.04,2273.24,2258.22,2243.9,2230.24,2217.17,2204.65,2192.64,2181.1 -Offshore Wind - Class 7/Moderate,5054.87,4919.14,4822.12,4747.05,4686.08,4634.9,4302.03,3974.64,3651.56,3310.96,2978.02,2939.7,2905.86,2875.59,2855.25,2836.29,2818.52,2801.83,2786.09,2771.2,2757.08,2743.66,2730.87,2718.66,2706.98,2695.8,2685.06,2674.75,2664.82 -Offshore Wind - Class 7/Conservative,6138.05,6117.3,6098.35,6080.92,6064.79,6049.78,6035.75,6022.59,5588.95,5132.78,4681.6,4234.18,3789.71,3347.6,3333.52,3320.36,3308.0,3296.35,3285.35,3274.91,3265.0,3255.55,3246.54,3237.91,3229.65,3221.72,3214.1,3206.76,3199.69 -Offshore Wind - Class 8/Advanced,10573.21,6990.54,6276.09,5886.81,5327.31,4835.76,4385.23,4258.84,4152.09,3676.7,3414.58,3237.31,3105.05,3000.45,2786.98,2642.5,2534.67,2449.36,2379.21,2319.9,2268.7,2223.78,2183.86,2148.0,2115.5,2085.82,2058.55,2033.34,2009.93 -Offshore Wind - Class 8/Moderate,11231.61,8903.64,8294.22,7946.35,7706.15,7524.26,7068.88,6638.23,6225.43,5443.96,4866.88,4682.92,4543.85,4432.69,4202.43,4043.82,3923.87,3827.97,3748.41,3680.64,3621.75,3569.78,3523.34,3481.43,3443.28,3408.29,3376.03,3346.1,3318.21 -Offshore Wind - Class 8/Conservative,12393.5,11406.02,11007.7,10759.32,10580.02,10440.33,10326.27,10230.1,9695.26,8842.83,8157.95,7542.94,6966.16,6413.44,6201.45,6052.92,5939.16,5847.28,5770.41,5704.45,5646.76,5595.57,5549.6,5507.91,5469.8,5434.72,5402.24,5372.01,5343.76 -Offshore Wind - Class 9/Advanced,10848.06,7172.26,6439.23,6039.84,5465.8,4961.47,4499.22,4369.55,4260.02,3772.28,3503.34,3321.46,3185.77,3078.45,2859.42,2711.19,2600.56,2513.04,2441.06,2380.21,2327.68,2281.59,2240.63,2203.84,2170.49,2140.04,2112.06,2086.2,2062.18 -Offshore Wind - Class 9/Moderate,11523.58,9135.09,8509.82,8152.91,7906.47,7719.85,7252.64,6810.79,6387.26,5585.48,4993.39,4804.65,4661.96,4547.92,4311.67,4148.94,4025.87,3927.48,3845.85,3776.32,3715.89,3662.57,3614.93,3571.93,3532.78,3496.89,3463.78,3433.08,3404.47 -Offshore Wind - Class 9/Conservative,12715.67,11702.51,11293.85,11039.01,10855.04,10711.73,10594.7,10496.03,9947.29,9072.7,8370.02,7739.01,7147.25,6580.16,6362.66,6210.27,6093.55,5999.28,5920.41,5852.73,5793.55,5741.03,5693.86,5651.09,5611.98,5575.99,5542.67,5511.66,5482.67 -Offshore Wind - Class 10/Advanced,11023.43,7288.2,6543.33,6137.48,5554.16,5041.67,4571.96,4440.19,4328.89,3833.26,3559.98,3375.16,3237.27,3128.21,2905.65,2755.02,2642.6,2553.66,2480.52,2418.69,2365.31,2318.48,2276.85,2239.46,2205.58,2174.64,2146.2,2119.92,2095.52 -Offshore Wind - Class 10/Moderate,11709.87,9282.77,8647.39,8284.71,8034.29,7844.65,7369.88,6920.89,6490.52,5675.77,5074.12,4882.32,4737.33,4621.44,4381.37,4216.01,4090.95,3990.97,3908.02,3837.36,3775.97,3721.78,3673.37,3629.67,3589.89,3553.42,3519.78,3488.58,3459.5 -Offshore Wind - Class 10/Conservative,12921.23,11891.7,11476.42,11217.47,11030.53,10884.89,10765.97,10665.71,10108.1,9219.37,8505.33,7864.12,7262.79,6686.53,6465.52,6310.66,6192.06,6096.27,6016.12,5947.35,5887.21,5833.84,5785.91,5742.44,5702.71,5666.13,5632.27,5600.76,5571.3 -Offshore Wind - Class 11/Advanced,11245.3,7434.89,6675.03,6261.01,5665.94,5143.15,4663.98,4529.55,4416.02,3910.41,3631.63,3443.09,3302.43,3191.18,2964.13,2810.47,2695.79,2605.06,2530.45,2467.37,2412.91,2365.14,2322.68,2284.54,2249.97,2218.41,2189.4,2162.59,2137.7 -Offshore Wind - Class 11/Moderate,11945.55,9469.6,8821.44,8451.46,8195.99,8002.54,7518.22,7060.19,6621.15,5790.01,5176.24,4980.59,4832.68,4714.45,4469.56,4300.86,4173.29,4071.29,3986.68,3914.6,3851.96,3796.69,3747.3,3702.73,3662.15,3624.94,3590.62,3558.79,3529.13 -Offshore Wind - Class 11/Conservative,13181.3,12131.04,11707.41,11443.24,11252.54,11103.97,10982.66,10880.38,10311.54,9404.92,8676.51,8022.4,7408.97,6821.11,6595.65,6437.68,6316.68,6218.96,6137.21,6067.05,6005.7,5951.26,5902.36,5858.02,5817.48,5780.18,5745.63,5713.48,5683.43 -Offshore Wind - Class 12/Advanced,11749.26,7768.09,6974.17,6541.6,5919.87,5373.64,4873,4732.55,4613.93,4085.66,3794.38,3597.39,3450.43,3334.19,3096.97,2936.42,2816.6,2721.81,2643.85,2577.94,2521.05,2471.14,2426.77,2386.92,2350.81,2317.83,2287.52,2259.51,2233.5 -Offshore Wind - Class 12/Moderate,12480.9,9893.99,9216.78,8830.21,8563.3,8361.18,7855.15,7376.6,6917.89,6049.49,5408.22,5203.8,5049.26,4925.74,4669.86,4493.61,4360.32,4253.75,4165.34,4090.03,4024.59,3966.84,3915.24,3868.67,3826.27,3787.4,3751.54,3718.28,3687.29 -Offshore Wind - Class 12/Conservative,13772.03,12674.7,12232.09,11956.08,11756.83,11601.6,11474.86,11367.99,10773.66,9826.41,9065.36,8381.93,7741,7126.81,6891.24,6726.19,6599.77,6497.67,6412.25,6338.95,6274.85,6217.97,6166.88,6120.55,6078.2,6039.22,6003.13,5969.54,5938.14 -Offshore Wind - Class 13/Advanced,12593.43,8326.22,7475.26,7011.6,6345.2,5759.73,5223.11,5072.58,4945.43,4379.21,4067,3855.86,3698.33,3573.75,3319.48,3147.4,3018.97,2917.36,2833.81,2763.17,2702.18,2648.68,2601.13,2558.42,2519.71,2484.36,2451.87,2421.85,2393.97 -Offshore Wind - Class 13/Moderate,13377.63,10604.86,9878.99,9464.65,9178.56,8961.92,8419.53,7906.6,7414.92,6484.14,5796.79,5577.68,5412.04,5279.64,5005.39,4816.47,4673.6,4559.38,4464.62,4383.9,4313.75,4251.85,4196.54,4146.62,4101.18,4059.52,4021.08,3985.43,3952.22 -Offshore Wind - Class 13/Conservative,14761.53,13585.36,13110.94,12815.1,12601.54,12435.16,12299.31,12184.76,11547.73,10532.42,9716.69,8984.16,8297.18,7638.85,7386.36,7209.45,7073.95,6964.52,6872.96,6794.39,6725.69,6664.72,6609.96,6560.3,6514.91,6473.13,6434.44,6398.44,6364.79 -Offshore Wind - Class 14/Advanced,13610.43,8998.62,8078.93,7577.83,6857.62,6224.86,5644.91,5482.22,5344.81,4732.86,4395.44,4167.24,3997,3862.35,3587.55,3401.57,3262.77,3152.96,3062.66,2986.31,2920.4,2862.58,2811.19,2765.03,2723.19,2684.99,2649.88,2617.43,2587.3 -Offshore Wind - Class 14/Moderate,14457.96,11461.27,10676.78,10228.98,9919.79,9685.65,9099.46,8545.1,8013.73,7007.78,6264.92,6028.11,5849.1,5706.01,5409.6,5205.43,5051.02,4927.58,4825.17,4737.92,4662.12,4595.22,4535.44,4481.49,4432.38,4387.35,4345.81,4307.28,4271.39 -Offshore Wind - Class 14/Conservative,15953.62,14682.47,14169.73,13850.01,13619.19,13439.38,13292.55,13168.76,12480.29,11382.99,10501.37,9709.69,8967.23,8255.74,7982.86,7791.66,7645.22,7526.95,7428,7343.09,7268.83,7202.94,7143.75,7090.09,7041.03,6995.87,6954.06,6915.16,6878.79 +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 8e8e9df..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Moderate,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Conservative,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 +10 year CRF/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,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Moderate,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Conservative,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PFF/Advanced,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 -PFF/Moderate,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 -PFF/Conservative,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354411,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314007,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337506,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042466,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354411,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314007,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337506,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042466,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 +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_capex.csv b/tests/data/Offshore_Wind/Market/30/df_capex.csv index 655c631..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,5570.082395744638,5194.698324483127,4971.543789498684,4814.973718788278,4347.583638873347,3904.682610006851,3477.867091099188,3409.606359051664,3350.1932125370517,3270.4206282967675,3202.9147718028667,3144.5784330632764,3093.3246031944486,3047.687935533468,3017.148778944959,2988.741035684329,2962.209380196675,2937.331790260344,2913.930648098011,2891.861639265603,2870.969348207961,2851.1538649253407,2832.3152794179987,2814.3536816861892,2797.2246672855827,2780.8283262164346,2765.1313551454955,2750.0671474062715,2735.5801974433475 -Offshore Wind - Class 1/Moderate,6339.933348218824,6169.708910876697,6048.018531188137,5953.870008095753,5877.394453847031,5813.196728455776,5395.717243968665,4985.098246130661,4579.874388278851,4152.681431594377,3735.1131382186036,3687.045327230511,3644.594678450265,3606.639979658512,3581.129626390467,3557.33994534024,3535.060015397261,3514.123319895288,3494.374443279164,3475.7023744380617,3457.996102261155,3441.1668178597806,3425.114611234196,3409.8061790511524,3395.1749146441534,3381.1320091245375,3367.6663613812225,3354.7335669698764,3342.2892214461694 -Offshore Wind - Class 1/Conservative,7698.498423630775,7672.477419252924,7648.709940424863,7626.840751591943,7606.60342608818,7587.775941691921,7570.191781736923,7553.673328445866,7009.796593171128,6437.656429079834,5871.777291639186,5310.605025297601,4753.151631168721,4198.640031476756,4180.97816374418,4164.470811564204,4148.973660492755,4134.3645983079205,4120.565917232125,4107.466606154539,4095.0444628529963,4083.1884762166724,4071.8875451344834,4061.0639618288506,4050.7066251886913,4040.760029658592,4031.2019730163865,4021.9991519288287,4013.12936417375 -Offshore Wind - Class 2/Advanced,5480.407620418584,5111.05145247498,4891.493677481331,4737.454660097783,4277.5911334969205,3841.817017945519,3421.8841879091306,3354.711364747711,3296.2640148972937,3217.756957320437,3151.3501108237233,3093.94626541508,3043.5139177663727,2998.6210245479324,2968.5592157359793,2940.6177191408233,2914.5190069853948,2890.052158159123,2867.0284537736025,2845.303579384758,2824.755422770679,2805.2507705983753,2786.711915090266,2769.0500473576894,2752.1763585119847,2736.057545219904,2720.604798592785,2705.78481529738,2691.5420897782756 -Offshore Wind - Class 2/Moderate,6237.858631813393,6070.376168908695,5950.639584770689,5858.0119138966365,5782.768582978094,5719.614362028612,5308.839948635451,4904.837213002737,4506.140808467555,4085.8194395432724,3674.9784194836157,3627.6765851602295,3585.9253063781935,3548.570067584907,3523.470455426922,3500.0582121535062,3478.1446188762557,3457.5409567067645,3438.114012312038,3419.7527745812527,3402.31292907033,3385.761172446024,3369.975392486424,3354.9111847471995,3340.5019425618543,3326.703261486058,3313.448534853314,3300.726661552539,3288.471034917238 -Offshore Wind - Class 2/Conservative,7574.543417281341,7548.955356235717,7525.565315184467,7504.051361906195,7484.135968623831,7465.619315337887,7448.312683159957,7432.060656534883,6896.9315967933135,6334.005354900662,5777.240229658909,5225.115368849725,4676.620571364584,4131.034264983111,4113.661026138684,4097.431201735777,4082.178275108147,4067.8134373671323,4054.225677401907,4041.337287434892,4029.1149641328393,4017.447696384921,4006.3354841911378,3995.6895186628285,3985.487597577827,3975.707518713968,3966.3048776269206,3957.2463709834374,3948.5208976724343 -Offshore Wind - Class 3/Advanced,5885.19853493817,5488.578038175452,5252.790438778897,5087.37278253558,4593.5398560216545,4125.583619441505,3674.6231839289694,3602.499265224665,3539.7224820519946,3455.442846712134,3384.1182080057843,3322.473738163549,3268.322518302137,3220.1103928699695,3187.8394629525596,3157.8220585849376,3129.7917531011194,3103.504322057285,3078.7821476761114,3055.458713291358,3033.400805570033,3012.453008956977,2992.5376156746124,2973.5769179453605,2955.471005769476,2938.142171369381,2921.5682125229096,2905.6381181192346,2890.351888158356 -Offshore Wind - Class 3/Moderate,6698.610247300872,6518.750045538961,6390.176976979125,6290.71102167813,6209.9060341071545,6142.067144280773,5700.964495409675,5267.121973186664,4838.98542206016,4387.614245437564,3946.4227876778045,3895.624103363368,3850.7867157003407,3810.6784013585443,3783.7249036497483,3758.591988158514,3735.0465315521074,3712.9331182753676,3692.074130550974,3672.336355045933,3653.6198817605004,3635.835901806014,3618.895606293813,3602.710186335237,3587.2463385970354,3572.42635530163,3558.1947308936083,3544.5292631508037,3531.3633454067212 -Offshore Wind - Class 3/Conservative,8134.017213627273,8106.530862586507,8081.42014931744,8058.31873715434,8036.937997209059,8017.0559072599435,7998.4615461964195,7981.010599574415,7406.361584378431,6801.850580369985,6203.955838566828,5611.0454956398025,5022.042743813888,4436.1705053132955,4417.509537583276,4400.069692072354,4383.6955532253705,4368.265008820417,4353.678148857749,4339.846164448704,4326.71355003787,4314.202597847667,4302.2467012115985,4290.812556796417,4279.866861268874,4269.36521018464,4259.263199099382,4249.538625790938,4240.169288037138 -Offshore Wind - Class 4/Advanced,6193.121154150112,5775.741579662744,5527.609544742227,5353.555224076568,4833.8789109621175,4341.433623333531,3866.883326770256,3790.9739291867513,3724.9223182446844,3636.2355418049915,3561.180929774854,3496.306036607554,3439.31293230897,3388.58085466103,3354.6225558590495,3323.0398948287666,3293.5331415709497,3265.8913749750254,3239.870370597176,3215.325813993325,3192.1022896083164,3170.0665841091563,3149.118787496101,3129.1478886583227,3110.098382040409,3091.870357642615,3074.4083099095274,3057.6678343968156,3041.5712233269 -Offshore Wind - Class 4/Moderate,7049.083425292803,6859.820582443846,6724.509139456812,6619.836763058031,6534.802252164545,6463.422107902782,5999.240249090751,5542.695954703617,5092.157361412223,4617.185222627807,4152.892352704947,4099.451603952828,4052.2607807402696,4010.054356403842,3981.6910175875432,3955.2370698774685,3930.470491051964,3907.1914611115417,3885.2445645010425,3864.4743856653104,3844.7810146046,3826.0645413191673,3808.2250558092674,3791.2070525194886,3774.9328236722495,3759.324661489973,3744.360363750493,3729.9733237873133,3716.1302382671856 -Offshore Wind - Class 4/Conservative,8559.600509204756,8530.67101372324,8504.23926823533,8479.927834964215,8457.425882799582,8436.500288408693,8416.940130680974,8398.578892950189,7793.868068942252,7157.729999459192,6528.541225513902,5904.614378221813,5284.794942030323,4668.261434719311,4648.6457714361795,4630.284533705393,4613.04450819396,4596.80358267997,4581.461847163677,4566.908290534257,4553.087407236295,4539.91038838113,4527.343930635513,4515.310326221866,4503.787372918023,4492.730666279654,4482.106902973509,4471.87167855526,4462.013891913822 -Offshore Wind - Class 5/Advanced,6343.985253764009,5916.437061524889,5662.266022175382,5483.959975965049,4951.639497327402,4447.193908618417,3961.087355418051,3883.3351733948184,3815.6739013457595,3724.8113071338576,3647.9250117750753,3581.4848619451136,3523.1041187611927,3471.1398177830724,3436.3489356498894,3403.9780957327353,3373.7719724767076,3345.4419369936563,3318.799270395175,3293.655253792859,3269.8544716315496,3247.2859128004197,3225.82746507756,3205.379218463226,3185.8634651798384,3167.191396338737,3149.3075063845063,3132.1562897617346,3115.6600386928417 -Offshore Wind - Class 5/Moderate,7220.806512631096,7026.914506460652,6888.328235704221,6781.091502645336,6694.0032862015505,6620.880267499804,6145.386376494501,5677.707667691418,5216.201176650317,4729.650579006644,4254.067879112678,4199.3171992528005,4150.971860487641,4107.733032820523,4078.692526228179,4051.594714075307,4026.217574140254,4002.372387534614,3979.87043536998,3958.611807646609,3938.4410888093425,3919.2694699695194,3900.997041127395,3883.5682967275548,3866.883326770256,3850.9088279222506,3835.5670924059586,3820.8359179992153,3806.6486980355244 -Offshore Wind - Class 5/Conservative,8768.101577560034,8738.472712080307,8711.3971021496,8686.497309991104,8663.4625044945,8642.015157882723,8621.966551267367,8603.161269093272,7983.7192706785945,7332.095151235167,6687.58684399575,6048.451474520361,5413.534527256398,4781.9923177615765,4761.888205590806,4743.082923416711,4725.432156795218,4708.791591282249,4693.061316878064,4678.152524693997,4663.9986080635545,4650.510758098074,4637.622368131058,4625.311235940343,4613.510754859432,4602.187621555078,4591.297431582949,4580.8179827208805,4570.715971635624 -Offshore Wind - Class 6/Advanced,6245.31857846097,5824.419951760386,5574.2009079563195,5398.681240627745,4874.619988635627,4378.022885462111,3899.4761889090646,3822.922926882763,3756.3273614976433,3666.874608393244,3591.187233031393,3525.76838542104,3468.2979333459007,3417.1551145879002,3382.897085786687,3351.0479980904197,3321.297020388783,3293.4221304601224,3267.1791038606184,3242.43472725728,3219.0113828727817,3196.7869584852156,3175.661544094837,3155.5352297019017,3136.3081053066644,3117.9357664647955,3100.3294042876328,3083.433513219763,3067.2036888168554 -Offshore Wind - Class 6/Moderate,7108.496571807416,6917.63516896255,6781.191412645079,6675.630947359683,6589.885965356904,6517.906361096676,6049.816911183533,5589.40943013962,5135.074256857943,4656.094616972671,4187.905257059785,4134.009362753274,4086.4077984306555,4043.8461385395826,4015.2496763905465,3988.573706458818,3963.5962065227413,3940.117356582831,3917.9817410839264,3897.045045581953,3877.1851578550027,3858.313269014411,3840.329469060437,3823.167151326583,3806.7486080352687,3791.0183336310824,3775.9208225586103,3761.411670373521,3747.457573742566 -Offshore Wind - Class 6/Conservative,8631.746630131225,8602.572910205889,8575.919142496326,8551.407889225724,8528.717218172684,8507.602904893387,8487.876230499429,8469.359577213485,7859.564444329673,7218.064538193668,6583.5805342619315,5954.391760316641,5329.332599694117,4707.614873507484,4687.82159244703,4669.304939161085,4651.931700316659,4635.546460358593,4620.071511509308,4605.406943769062,4591.46394824919,4578.1870193942805,4565.498449426754,4553.376036124446,4541.753172820858,4530.607657293826,4519.883983987938,4509.57105179211,4499.62445626201 -Offshore Wind - Class 7/Advanced,6639.330314119253,6191.877829708849,5925.884107056268,5739.274429756074,5182.154068959674,4654.229630310778,4145.49901272387,4064.127868487676,3993.302779780048,3898.2106622456367,3817.749809118224,3748.2235504072723,3687.12303500809,3632.7275907028584,3596.327047462684,3562.468658660448,3530.830492074752,3501.1905254839417,3473.3045344441985,3446.9949011781987,3422.0840079086192,3398.4719446357153,3376.0143969154124,3354.600353636884,3334.185410355798,3314.647454850245,3295.930981564813,3277.9693838330036,3260.718257210487 -Offshore Wind - Class 7/Moderate,7556.9703584374265,7354.053148956748,7209.017132661268,7096.784899615168,7005.633676515115,6929.1137178220615,6431.484211317853,5942.036223681595,5459.037981584386,4949.841117332005,4452.1005997169705,4394.818866530236,4344.220002215288,4298.971873442202,4268.565930186685,4240.213692481469,4213.65983477165,4188.704537057739,4165.170181562415,4142.9124538416,4121.798140562304,4101.738432835865,4082.622319551455,4064.3609918204124,4046.9100451984077,4030.191771907861,4014.139565282276,3998.720121988406,3983.8779364708357 -Offshore Wind - Class 7/Conservative,9176.311634293092,9145.295129928027,9116.965094444975,9090.899685622795,9066.78807235117,9044.352726853032,9023.371626906728,9003.700458068184,8355.417773060648,7673.443215917119,6998.939706532247,6330.053359355221,5665.574153278028,5004.625100525131,4983.577393912332,4963.895123962704,4945.42287512109,4928.005231832333,4911.5533852077715,4895.956324136578,4881.136340841173,4867.004626432895,4853.538978689579,4840.639487611482,4828.283950976436,4816.439065451195,4805.038224369262,4794.070326619554,4783.502068868823 -Offshore Wind - Class 8/Advanced,14962.466056151407,9892.52201801567,8881.477225047653,8330.595688679732,7538.831142928296,6843.22442137521,6205.665409673563,6026.815409020179,5875.751489406793,5203.013056684069,4832.069429855637,4581.217622719857,4394.05288986553,4246.030674688804,3943.936138795279,3739.4758748741046,3586.8911030423887,3466.1665200180223,3366.889283605434,3282.964883820219,3210.5079317834334,3146.9429697238916,3090.449415424029,3039.6951355539236,2993.7032323382964,2951.707729112441,2913.109165877892,2877.441295969175,2844.3155804983976 -Offshore Wind - Class 8/Moderate,15894.182309322448,12599.805483309212,11737.39346662747,11245.114695665126,10905.198674312842,10647.808312749352,10003.377713287513,9393.960018180514,8809.786249675575,7703.915765839132,6887.262529040281,6626.941474150958,6430.140976876847,6272.8271317239,5946.98731922448,5722.533954243362,5552.7868646777915,5417.075781691779,5304.488313091033,5208.585814447584,5125.249773549754,5051.704912626864,4985.986335017277,4926.67309850241,4872.688395307237,4823.177439878395,4777.518569995248,4735.167831214746,4695.692280204664 -Offshore Wind - Class 8/Conservative,17538.412276225525,16140.993312024124,15577.323295688933,15225.82881547739,14972.101820571193,14774.424335521546,14613.014180379087,14476.91455850518,13720.051905997752,12513.74967019612,11544.556066009884,10674.24005823726,9858.019764770635,9075.846578994653,8775.86125420684,8565.672816966993,8404.684504045672,8274.657189934003,8165.877402434623,8072.539260451279,7990.9016895491,7918.455838623398,7853.403327678775,7794.400922274222,7740.471724634464,7690.827555872628,7644.868955990249,7602.096374988604,7562.110172868718 -Offshore Wind - Class 9/Advanced,15710.902965347064,10387.354044527037,9325.732589466237,8747.309196502136,7915.946987518709,7185.538282721357,6516.074677768031,6328.277181581989,6169.653405321284,5463.267504906896,5073.773921459272,4810.3667576889575,4613.8437881919135,4458.417131923026,4141.202882734864,3926.5295966176054,3766.307260360991,3639.554774018719,3535.30423984108,3447.183620066605,3371.107705816859,3304.3567248765826,3245.0323872506315,3191.7470540536706,3143.4572208439236,3099.352506512355,3058.8334510604986,3021.3783022674675,2986.587420134285 -Offshore Wind - Class 9/Moderate,16689.232783954365,13230.059963918442,12324.497928458244,11807.596893114469,11450.68507069457,11180.41742027515,10503.760295340233,9863.847848089052,9250.46705632553,8089.268634852908,7231.7633092697215,6958.42065108039,6751.773468275924,6586.611137587508,6244.452691796518,6008.77610351079,5830.536663966954,5688.042802109412,5569.827070189735,5469.117790447479,5381.607731782551,5304.388403091289,5235.383896601224,5173.106663427274,5116.413289127923,5064.437887038721,5016.4810871614545,4972.021137275241,4930.580689603519 -Offshore Wind - Class 9/Conservative,18415.699781758085,16948.37712106892,16356.521383694753,15987.442743528212,15721.004976432325,15513.458603630155,15343.966839619488,15201.062236651887,14406.344795352454,13139.696919705262,12122.035864531956,11208.159096870817,10351.131119064185,9529.837617832765,9214.83248975006,8994.131300314895,8825.094681858618,8688.562116652485,8574.342784722581,8476.319973862337,8390.619396303893,8314.554583165229,8246.238345562291,8184.2941457208235,8127.656276976885,8075.525459332524,8027.268929456027,7982.364935126505,7940.380533011731 -Offshore Wind - Class 10/Advanced,16422.36207352625,10857.741424434298,9748.052158385406,9143.430143266132,8274.412965490184,7510.922949666387,6811.164412568371,6614.852364181897,6449.046169050686,5710.677967607038,5303.544718649003,5028.203860464787,4822.7889009905,4660.313039184097,4328.745053366004,4104.347193940299,3936.864731035599,3804.361869152488,3695.4044638757846,3603.287444111537,3523.7701854261545,3453.999702271383,3391.977794652336,3336.2835203504287,3285.8067682573896,3239.714955042018,3197.342014039351,3158.1883952506673,3121.843357565906 -Offshore Wind - Class 10/Moderate,17445.007527575686,13829.186929051779,12882.617389252086,12342.304110634894,11969.240171589669,11686.716894534946,10979.420703011776,10310.53435583475,9669.37858414231,8455.594199470937,7559.268288431545,7273.52568916284,7057.5313708267395,6884.8757901575,6527.231294406144,6280.886538369941,6094.576591068981,5945.621882561308,5822.0443139886875,5716.783578702523,5625.321524492156,5544.594244698758,5472.4703259944545,5407.3734106055,5348.1045785349625,5293.775740896227,5243.665325468918,5197.173872254569,5153.857336809871 -Offshore Wind - Class 10/Conservative,19249.648549623784,17715.885739104655,17097.220818465765,16711.446107230844,16432.941432388063,16215.970216276683,16038.807584507867,15889.442134890134,15058.734891460585,13734.727574849083,12670.974706460405,11715.72409779404,10819.875534531206,9961.393311172742,9632.134356459848,9401.43106593917,9224.734680835829,9082.029897867716,8962.626347062193,8860.174192879951,8770.58822644256,8691.070967757176,8619.668621273247,8554.915840327856,8495.724716034898,8441.229361729922,8390.785912970132,8343.839314201392,8299.956622091478 -Offshore Wind - Class 11/Advanced,17317.64448012386,11449.65266736388,10279.473447025355,9641.892233101544,8725.484412113548,7920.39853306287,7182.474376062531,6975.460856592335,6800.618357039806,6021.986425699203,5592.673156797934,5302.3235964299065,5085.707615873174,4914.38416853386,4564.732472762048,4328.090087812125,4151.4825115974445,4011.7639275105785,3896.8674278046296,3799.7216047199195,3715.852710490118,3642.285647345063,3576.900103067958,3518.1641243293907,3464.9342966878426,3416.322531256698,3371.6516602599118,3330.3666281433493,3292.034491574785 -Offshore Wind - Class 11/Moderate,18396.017511808455,14583.085584900125,13584.918080788042,13015.153554468445,12621.741278808628,12323.831861793284,11577.981511479895,10872.616913285116,10196.503742793251,8916.556736068986,7971.352632932466,7670.0573770368965,7442.273678730968,7260.204355863599,6883.077410162104,6623.2781074936665,6426.82174466312,6269.74102284291,6139.447282065255,6028.436171238252,5931.97861704067,5846.866398369606,5770.801585230943,5702.163415406607,5639.675261122087,5582.371325713188,5529.518935848451,5480.496429307246,5434.826458313018 -Offshore Wind - Class 11/Conservative,20299.058782493612,18681.671302188504,18029.28120608037,17622.46988934373,17328.789995650895,17099.996096236442,16913.175497825676,16755.672933784324,15879.662056026278,14483.475315155054,13361.73024247035,12354.415422826121,11409.733071910488,10504.437463116277,10157.228011782658,9913.958263516362,9727.626113993238,9577.139452156152,9451.230650256166,9343.194637199325,9248.713080774463,9164.877489877908,9089.56755229287,9021.28461802318,8958.863070405156,8901.414820552181,8848.2071951328,8798.696239703955,8752.426808711261 -Offshore Wind - Class 12/Advanced,18716.917329876076,12374.79706277396,11110.058578232993,10420.957107774371,9430.527078086927,8560.366485869463,7762.829362355023,7539.09756959428,7350.123355633473,6508.581427787208,6044.554984530333,5730.74877644456,5496.637444821493,5311.459810850968,4933.566888484766,4677.808390250433,4486.924785183401,4335.927472236511,4211.728241443259,4106.73393282308,4016.1044619439144,3936.5983043696147,3865.9175301060613,3802.4302758240983,3744.904318193545,3692.373860550207,3644.0840273404606,3599.468661899088,3558.0282142273677 -Offshore Wind - Class 12/Moderate,19882.44518467095,15761.424121884434,14682.607045756533,14066.784009554813,13641.589252865226,13319.612627022587,12513.483243530134,11751.136642147854,11020.406005129105,9637.018845336237,8615.450199061823,8289.81020656189,8043.620866080845,7846.8536721399805,7439.231974294307,7158.451571679568,6946.120620000758,6776.3513282130225,6635.511531906804,6515.541824436061,6411.291290258422,6319.296382716084,6237.092655148687,6162.903929783002,6095.364769955853,6033.44277233655,5976.316454704974,5923.330851507246,5873.9642105224775 -Offshore Wind - Class 12/Conservative,21939.247944962586,20191.178184991928,19486.080013463135,19046.38720569954,18728.97313651189,18481.695887144742,18279.788878772586,18109.54223920829,17162.761778298027,15653.765546604407,14441.379901929455,13352.660634715785,12331.647043995503,11353.217315388461,10977.944255237775,10715.01443924402,10513.629183092753,10350.98680462011,10214.90938496837,10098.136797489444,9996.028777750767,9905.410407982683,9824.017061524324,9750.216875046533,9682.755422996963,9620.655807600337,9563.163153303032,9509.655797884416,9459.634191345769 -Offshore Wind - Class 13/Advanced,19699.321256250725,13024.323072222754,11693.199943407242,10967.919951930098,9925.50341904237,9009.683956941759,8170.273442423372,7934.796674137133,7735.909167979474,6850.195919135144,6361.8247392739095,6031.544482341409,5785.133119638708,5590.253114581905,5192.511405599835,4923.331664066516,4722.434856802888,4563.489148320786,4432.795767544154,4322.295307826956,4226.892359182229,4143.212183840833,4068.823638475658,4002.017151979968,3941.4605910238374,3886.165956720907,3835.345070184305,3788.3873703044824,3744.782205971635 -Offshore Wind - Class 13/Moderate,20926.016233111273,16588.690020878348,15453.246177117591,14805.118907665214,14357.599816588314,14018.71619856672,13170.280480738102,12367.925475013768,11598.818296982125,10142.84097181948,9067.653959015619,8724.907154337247,8465.80722166702,8258.704893308164,7829.702455517209,7534.179777384645,7310.692209067721,7132.0309273027415,6983.797791015443,6857.53375356081,6747.799270508317,6650.975379645005,6564.4533198664385,6486.368104510724,6415.287690248194,6350.124168192743,6289.989449457756,6234.228568489351,6182.275368622313 -Offshore Wind - Class 13/Conservative,23090.777298682176,21250.956855613,20508.8364786234,20046.075562029953,19712.00982621825,19451.744276884343,19239.24680853929,19060.06377455343,18063.583639325912,16475.380980057223,15199.374867767316,14053.507080699905,12978.897325672348,11949.102756085651,11554.147425985337,11277.4078278047,11065.454313902703,10894.275181007464,10751.059746929546,10628.14824502189,10520.68948974135,10425.308743318788,10339.652570204673,10261.978095959019,10190.975389474066,10125.62314853021,10065.099890907328,10008.78395438479,9956.142485630624 -Offshore Wind - Class 14/Advanced,21719.279428858878,14359.83113991594,12892.20874922754,12092.562414607388,10943.26438421542,9933.51842124408,9008.052093612601,8748.43040872149,8529.15016150491,7552.607621781925,7014.159329826628,6650.00958298081,6378.3431925649675,6163.470086448219,5724.953996459391,5428.165791663398,5206.6653222302775,5031.434283789852,4887.341861936402,4765.496066692683,4660.32414029518,4568.051704975775,4486.047797407868,4412.3808242630685,4345.618742211708,4284.662541256601,4228.635233622212,4176.848550421415,4128.76963832224 -Offshore Wind - Class 14/Moderate,23071.76109539751,18289.691069858352,17037.818773062238,16323.229151557733,15829.829168376034,15456.187971554504,14520.75284617076,13636.116405101457,12788.169136160472,11182.89296804659,9997.44971996935,9619.556797603149,9333.891906112021,9105.55315225196,8632.545910129182,8306.728299851926,8060.328038260309,7863.338822097791,7699.91936584936,7560.689230650132,7439.731524293029,7332.972139010701,7237.580291477056,7151.480073919633,7073.106229675768,7001.259838748531,6934.964003362645,6873.486050186651,6816.204316999917 -Offshore Wind - Class 14/Conservative,25458.499978178083,23430.016152258413,22611.808759907984,22101.60169454708,21733.26682882308,21446.32530955744,21212.014157934886,21014.469886218234,19915.82622569663,18164.770266844727,16757.90425711195,15494.553411456318,14309.742926710793,13174.365689616536,12738.902405175448,12433.78836706743,12200.109978776587,12011.368888148516,11853.466684108185,11717.966522232746,11599.473262536003,11494.323538360664,11399.875285269052,11314.241314377101,11235.945177910815,11163.887865873006,11097.170188265978,11035.081673980436,10977.045065240078 +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 e0937ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.57,68.02,65.31,63.42,61.97,60.8,59.84,59.01,58.29,57.32,56.5,55.8,55.17,54.62,54.25,53.91,53.59,53.28,53,52.73,52.48,52.24,52.01,51.79,51.59,51.39,51.2,51.02,50.84 -Offshore Wind - Class 1/Moderate,72.57,70.15,68.42,67.08,65.99,65.08,64.3,63.61,63,62.08,61.29,60.61,60,59.46,59.1,58.76,58.45,58.15,57.87,57.6,57.35,57.11,56.88,56.67,56.46,56.26,56.07,55.88,55.71 -Offshore Wind - Class 1/Conservative,72.57,72.17,71.81,71.48,71.17,70.88,70.62,70.37,70.13,69.46,68.89,68.39,67.95,67.55,67.28,67.03,66.8,66.57,66.36,66.17,65.98,65.8,65.62,65.46,65.3,65.15,65.01,64.87,64.73 -Offshore Wind - Class 2/Advanced,72.44,67.9,65.2,63.31,61.86,60.7,59.73,58.91,58.19,57.22,56.41,55.7,55.08,54.53,54.16,53.81,53.49,53.19,52.91,52.64,52.39,52.15,51.92,51.71,51.5,51.3,51.11,50.93,50.75 -Offshore Wind - Class 2/Moderate,72.44,70.03,68.3,66.96,65.88,64.97,64.19,63.5,62.89,61.97,61.18,60.5,59.9,59.36,59.0,58.66,58.35,58.05,57.77,57.5,57.25,57.01,56.79,56.57,56.36,56.16,55.97,55.79,55.61 -Offshore Wind - Class 2/Conservative,72.44,72.05,71.69,71.35,71.05,70.76,70.49,70.24,70.01,69.34,68.77,68.27,67.83,67.43,67.17,66.92,66.68,66.46,66.25,66.05,65.86,65.68,65.51,65.35,65.19,65.04,64.89,64.75,64.62 -Offshore Wind - Class 3/Advanced,72.77,68.21,65.49,63.59,62.14,60.97,60,59.17,58.45,57.48,56.66,55.95,55.33,54.77,54.4,54.06,53.73,53.43,53.15,52.88,52.63,52.38,52.16,51.94,51.73,51.53,51.34,51.16,50.98 -Offshore Wind - Class 3/Moderate,72.77,70.34,68.61,67.27,66.18,65.26,64.47,63.78,63.17,62.25,61.46,60.77,60.17,59.63,59.26,58.93,58.61,58.31,58.03,57.76,57.51,57.27,57.04,56.82,56.61,56.41,56.22,56.04,55.86 -Offshore Wind - Class 3/Conservative,72.77,72.37,72.01,71.68,71.37,71.08,70.81,70.56,70.32,69.65,69.08,68.58,68.14,67.74,67.47,67.22,66.98,66.76,66.55,66.35,66.16,65.98,65.81,65.64,65.48,65.33,65.18,65.04,64.91 -Offshore Wind - Class 4/Advanced,72.89,68.32,65.6,63.7,62.24,61.07,60.1,59.27,58.55,57.58,56.75,56.04,55.42,54.86,54.49,54.15,53.82,53.52,53.24,52.97,52.71,52.47,52.24,52.02,51.82,51.62,51.42,51.24,51.07 -Offshore Wind - Class 4/Moderate,72.89,70.46,68.72,67.38,66.29,65.37,64.58,63.89,63.28,62.35,61.56,60.88,60.27,59.73,59.36,59.02,58.71,58.41,58.13,57.86,57.61,57.37,57.14,56.92,56.71,56.51,56.32,56.13,55.95 -Offshore Wind - Class 4/Conservative,72.89,72.49,72.13,71.79,71.49,71.2,70.93,70.68,70.44,69.77,69.2,68.7,68.25,67.85,67.58,67.33,67.09,66.87,66.66,66.46,66.27,66.09,65.91,65.75,65.59,65.44,65.29,65.15,65.02 -Offshore Wind - Class 5/Advanced,72.91,68.34,65.62,63.72,62.26,61.09,60.12,59.29,58.56,57.59,56.77,56.06,55.44,54.88,54.51,54.16,53.84,53.54,53.25,52.98,52.73,52.49,52.26,52.04,51.83,51.63,51.44,51.26,51.08 -Offshore Wind - Class 5/Moderate,72.91,70.48,68.74,67.4,66.31,65.39,64.6,63.91,63.3,62.37,61.58,60.89,60.29,59.75,59.38,59.04,58.72,58.42,58.14,57.88,57.62,57.38,57.15,56.93,56.73,56.53,56.33,56.15,55.97 -Offshore Wind - Class 5/Conservative,72.91,72.51,72.15,71.82,71.51,71.22,70.95,70.7,70.46,69.79,69.22,68.72,68.27,67.87,67.6,67.35,67.11,66.89,66.68,66.48,66.29,66.11,65.93,65.77,65.61,65.46,65.31,65.17,65.04 -Offshore Wind - Class 6/Advanced,72.8,68.24,65.53,63.62,62.17,61,60.03,59.2,58.48,57.51,56.69,55.98,55.35,54.8,54.43,54.08,53.76,53.46,53.17,52.91,52.65,52.41,52.18,51.96,51.75,51.56,51.36,51.18,51.01 -Offshore Wind - Class 6/Moderate,72.8,70.38,68.64,67.3,66.21,65.29,64.51,63.82,63.2,62.28,61.49,60.8,60.2,59.66,59.29,58.95,58.64,58.34,58.06,57.79,57.54,57.3,57.07,56.85,56.64,56.44,56.25,56.07,55.89 -Offshore Wind - Class 6/Conservative,72.8,72.41,72.04,71.71,71.4,71.11,70.85,70.59,70.36,69.69,69.12,68.61,68.17,67.77,67.5,67.25,67.01,66.79,66.58,66.38,66.19,66.01,65.84,65.67,65.51,65.36,65.22,65.08,64.94 -Offshore Wind - Class 7/Advanced,72.79,68.22,65.51,63.61,62.16,60.99,60.02,59.19,58.46,57.49,56.67,55.96,55.34,54.79,54.42,54.07,53.75,53.45,53.16,52.89,52.64,52.4,52.17,51.95,51.74,51.54,51.35,51.17,50.99 -Offshore Wind - Class 7/Moderate,72.79,70.36,68.62,67.28,66.19,65.28,64.49,63.8,63.19,62.26,61.48,60.79,60.19,59.64,59.28,58.94,58.62,58.32,58.04,57.78,57.52,57.28,57.06,56.84,56.63,56.43,56.24,56.05,55.88 -Offshore Wind - Class 7/Conservative,72.79,72.39,72.03,71.69,71.39,71.1,70.83,70.58,70.34,69.67,69.1,68.6,68.15,67.76,67.49,67.23,67.0,66.78,66.56,66.37,66.18,65.99,65.82,65.66,65.5,65.35,65.2,65.06,64.93 -Offshore Wind - Class 8/Advanced,67.05,55.3,52.95,51.68,50.82,50.18,49.67,49.26,48.91,47.35,46.49,45.91,45.47,45.13,44.43,43.96,43.6,43.32,43.09,42.9,42.73,42.58,42.45,42.33,42.23,42.13,42.04,41.96,41.88 -Offshore Wind - Class 8/Moderate,67.05,59.27,57.23,56.07,55.27,54.66,54.17,53.77,53.43,51.85,50.96,50.34,49.88,49.51,48.74,48.21,47.81,47.49,47.22,46.99,46.8,46.62,46.47,46.33,46.2,46.08,45.97,45.87,45.78 -Offshore Wind - Class 8/Conservative,67.05,63.55,62.14,61.26,60.62,60.13,59.72,59.38,59.09,57.67,56.84,56.27,55.82,55.47,54.72,54.19,53.79,53.46,53.19,52.95,52.75,52.57,52.41,52.26,52.12,52.0,51.88,51.78,51.68 -Offshore Wind - Class 9/Advanced,68.34,56.36,53.98,52.67,51.8,51.15,50.63,50.21,49.85,48.26,47.39,46.79,46.35,46.0,45.29,44.8,44.44,44.16,43.92,43.72,43.55,43.4,43.27,43.15,43.04,42.94,42.85,42.77,42.69 -Offshore Wind - Class 9/Moderate,68.34,60.41,58.34,57.15,56.34,55.72,55.22,54.81,54.46,52.85,51.94,51.31,50.84,50.46,49.68,49.14,48.73,48.4,48.13,47.9,47.7,47.52,47.36,47.22,47.09,46.97,46.86,46.76,46.67 -Offshore Wind - Class 9/Conservative,68.34,64.78,63.34,62.44,61.79,61.29,60.88,60.53,60.23,58.78,57.94,57.35,56.9,56.54,55.77,55.23,54.82,54.49,54.21,53.98,53.77,53.58,53.42,53.27,53.13,53.0,52.88,52.78,52.67 -Offshore Wind - Class 10/Advanced,70.33,58,55.54,54.2,53.3,52.63,52.1,51.67,51.3,49.66,48.76,48.15,47.7,47.34,46.6,46.11,45.73,45.44,45.2,45.0,44.82,44.66,44.53,44.4,44.29,44.19,44.1,44.01,43.93 -Offshore Wind - Class 10/Moderate,70.33,62.17,60.03,58.81,57.97,57.33,56.82,56.4,56.04,54.39,53.45,52.81,52.32,51.93,51.12,50.56,50.14,49.81,49.53,49.29,49.09,48.9,48.74,48.59,48.46,48.34,48.22,48.12,48.02 -Offshore Wind - Class 10/Conservative,70.33,66.66,65.18,64.26,63.59,63.07,62.65,62.29,61.98,60.49,59.63,59.02,58.55,58.18,57.39,56.84,56.42,56.08,55.79,55.54,55.33,55.14,54.97,54.81,54.67,54.54,54.42,54.31,54.2 -Offshore Wind - Class 11/Advanced,74.13,61.14,58.54,57.13,56.18,55.47,54.92,54.46,54.07,52.35,51.4,50.75,50.27,49.89,49.12,48.6,48.2,47.9,47.64,47.43,47.24,47.08,46.93,46.8,46.68,46.58,46.48,46.39,46.3 -Offshore Wind - Class 11/Moderate,74.13,65.53,63.28,61.99,61.1,60.43,59.89,59.45,59.07,57.32,56.34,55.66,55.14,54.73,53.88,53.3,52.85,52.5,52.2,51.95,51.74,51.54,51.37,51.22,51.08,50.95,50.83,50.72,50.62 -Offshore Wind - Class 11/Conservative,74.13,70.26,68.7,67.73,67.02,66.48,66.03,65.65,65.33,63.76,62.85,62.21,61.72,61.32,60.49,59.91,59.46,59.1,58.8,58.54,58.32,58.12,57.94,57.78,57.63,57.49,57.36,57.24,57.13 -Offshore Wind - Class 12/Advanced,74.39,61.35,58.75,57.33,56.38,55.67,55.11,54.65,54.26,52.53,51.57,50.93,50.45,50.07,49.29,48.76,48.37,48.06,47.81,47.59,47.4,47.24,47.09,46.96,46.85,46.74,46.64,46.55,46.46 -Offshore Wind - Class 12/Moderate,74.39,65.75,63.5,62.21,61.32,60.64,60.1,59.65,59.27,57.52,56.53,55.85,55.33,54.92,54.07,53.48,53.04,52.68,52.39,52.13,51.92,51.72,51.55,51.4,51.25,51.12,51.0,50.89,50.79 -Offshore Wind - Class 12/Conservative,74.39,70.5,68.94,67.96,67.26,66.71,66.26,65.88,65.55,63.98,63.06,62.42,61.93,61.53,60.7,60.12,59.67,59.31,59.01,58.75,58.52,58.32,58.14,57.98,57.83,57.69,57.56,57.44,57.33 -Offshore Wind - Class 13/Advanced,69.89,57.64,55.19,53.86,52.97,52.3,51.77,51.34,50.98,49.35,48.45,47.85,47.4,47.04,46.31,45.81,45.45,45.15,44.91,44.71,44.54,44.38,44.25,44.12,44.01,43.91,43.82,43.73,43.65 -Offshore Wind - Class 13/Moderate,69.89,61.78,59.66,58.44,57.61,56.97,56.47,56.05,55.69,54.04,53.11,52.47,51.99,51.6,50.8,50.25,49.83,49.49,49.22,48.98,48.78,48.6,48.43,48.29,48.15,48.03,47.92,47.82,47.72 -Offshore Wind - Class 13/Conservative,69.89,66.24,64.77,63.85,63.19,62.67,62.25,61.9,61.59,60.11,59.25,58.65,58.19,57.81,57.03,56.48,56.06,55.72,55.44,55.19,54.98,54.79,54.62,54.47,54.33,54.2,54.08,53.97,53.86 -Offshore Wind - Class 14/Advanced,71.09,58.63,56.14,54.79,53.88,53.2,52.66,52.22,51.85,50.2,49.29,48.67,48.21,47.85,47.11,46.6,46.23,45.93,45.69,45.48,45.3,45.15,45.01,44.88,44.77,44.67,44.57,44.48,44.4 -Offshore Wind - Class 14/Moderate,71.09,62.84,60.68,59.45,58.6,57.95,57.44,57.01,56.64,54.97,54.03,53.37,52.88,52.49,51.67,51.11,50.69,50.35,50.06,49.82,49.61,49.43,49.27,49.12,48.98,48.86,48.74,48.64,48.54 -Offshore Wind - Class 14/Conservative,71.09,67.38,65.88,64.95,64.28,63.75,63.32,62.96,62.65,61.14,60.27,59.66,59.19,58.81,58.01,57.45,57.03,56.68,56.39,56.14,55.93,55.73,55.56,55.41,55.26,55.13,55.01,54.89,54.79 +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 de7ace4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,1113.05,1038.04,993.45,962.16,868.76,780.26,694.97,681.33,669.46,653.52,640.03,628.37,618.13,609.01,602.91,597.23,591.93,586.96,582.28,577.87,573.7,569.74,565.97,562.38,558.96,555.68,552.55,549.54,546.64 -Offshore Wind - Class 1/Moderate,1266.89,1232.87,1208.56,1189.74,1174.46,1161.63,1078.21,996.16,915.18,829.82,746.38,736.77,728.29,720.7,715.61,710.85,706.4,702.22,698.27,694.54,691.0,687.64,684.43,681.37,678.45,675.64,672.95,670.37,667.88 -Offshore Wind - Class 1/Conservative,1538.37,1533.17,1528.42,1524.05,1520,1516.24,1512.73,1509.43,1400.75,1286.42,1173.34,1061.2,949.81,839.0,835.47,832.17,829.08,826.16,823.4,820.78,818.3,815.93,813.67,811.51,809.44,807.45,805.54,803.7,801.93 -Offshore Wind - Class 2/Advanced,1060.71,989.22,946.73,916.91,827.91,743.57,662.29,649.29,637.98,622.78,609.93,598.82,589.06,580.37,574.55,569.14,564.09,559.36,554.9,550.7,546.72,542.94,539.36,535.94,532.67,529.55,526.56,523.69,520.94 -Offshore Wind - Class 2/Moderate,1207.31,1174.9,1151.72,1133.79,1119.23,1107.01,1027.5,949.31,872.14,790.79,711.28,702.12,694.04,686.81,681.95,677.42,673.18,669.19,665.43,661.88,658.5,655.3,652.24,649.33,646.54,643.87,641.3,638.84,636.47 -Offshore Wind - Class 2/Conservative,1466.02,1461.07,1456.54,1452.38,1448.52,1444.94,1441.59,1438.44,1334.87,1225.92,1118.16,1011.3,905.14,799.54,796.18,793.04,790.09,787.31,784.68,782.18,779.82,777.56,775.41,773.35,771.37,769.48,767.66,765.91,764.22 -Offshore Wind - Class 3/Advanced,1219.35,1137.18,1088.32,1054.05,951.73,854.78,761.34,746.4,733.39,715.93,701.15,688.38,677.16,667.17,660.49,654.27,648.46,643.01,637.89,633.06,628.49,624.15,620.02,616.09,612.34,608.75,605.32,602.02,598.85 -Offshore Wind - Class 3/Moderate,1387.88,1350.62,1323.98,1303.37,1286.63,1272.57,1181.18,1091.29,1002.59,909.07,817.66,807.13,797.84,789.53,783.95,778.74,773.86,769.28,764.96,760.87,756.99,753.31,749.8,746.44,743.24,740.17,737.22,734.39,731.66 -Offshore Wind - Class 3/Conservative,1685.28,1679.59,1674.39,1669.6,1665.17,1661.05,1657.2,1653.58,1534.52,1409.27,1285.39,1162.55,1040.51,919.13,915.26,911.65,908.26,905.06,902.04,899.17,896.45,893.86,891.38,889.01,886.74,884.57,882.47,880.46,878.52 -Offshore Wind - Class 4/Advanced,1345.01,1254.36,1200.47,1162.67,1049.81,942.86,839.8,823.31,808.97,789.71,773.41,759.32,746.94,735.92,728.55,721.69,715.28,709.28,703.63,698.3,693.25,688.47,683.92,679.58,675.44,671.48,667.69,664.06,660.56 -Offshore Wind - Class 4/Moderate,1530.9,1489.8,1460.41,1437.68,1419.21,1403.71,1302.9,1203.75,1105.9,1002.75,901.91,890.31,880.06,870.89,864.73,858.99,853.61,848.55,843.79,839.28,835.0,830.93,827.06,823.36,819.83,816.44,813.19,810.07,807.06 -Offshore Wind - Class 4/Conservative,1858.95,1852.67,1846.93,1841.65,1836.76,1832.22,1827.97,1823.98,1692.65,1554.5,1417.85,1282.35,1147.74,1013.84,1009.58,1005.59,1001.85,998.32,994.99,991.83,988.83,985.97,983.24,980.62,978.12,975.72,973.41,971.19,969.05 -Offshore Wind - Class 5/Advanced,1416.54,1321.08,1264.32,1224.51,1105.65,993.01,884.47,867.11,852,831.71,814.54,799.71,786.67,775.07,767.3,760.07,753.33,747.0,741.05,735.44,730.12,725.08,720.29,715.73,711.37,707.2,703.21,699.38,695.69 -Offshore Wind - Class 5/Moderate,1612.33,1569.03,1538.09,1514.14,1494.7,1478.37,1372.2,1267.77,1164.72,1056.08,949.89,937.66,926.87,917.21,910.73,904.68,899.01,893.69,888.66,883.92,879.41,875.13,871.05,867.16,863.43,859.87,856.44,853.15,849.98 -Offshore Wind - Class 5/Conservative,1957.82,1951.21,1945.16,1939.6,1934.46,1929.67,1925.19,1920.99,1782.68,1637.18,1493.27,1350.55,1208.78,1067.77,1063.28,1059.08,1055.14,1051.42,1047.91,1044.58,1041.42,1038.41,1035.53,1032.78,1030.15,1027.62,1025.19,1022.85,1020.59 -Offshore Wind - Class 6/Advanced,1445.15,1347.75,1289.85,1249.24,1127.97,1013.06,902.33,884.61,869.2,848.5,830.99,815.85,802.55,790.72,782.79,775.42,768.54,762.09,756.01,750.29,744.87,739.73,734.84,730.18,725.73,721.48,717.41,713.5,709.74 -Offshore Wind - Class 6/Moderate,1644.88,1600.72,1569.15,1544.72,1524.88,1508.22,1399.91,1293.37,1188.24,1077.41,969.07,956.6,945.58,935.73,929.12,922.94,917.16,911.73,906.61,901.76,897.17,892.8,888.64,884.67,880.87,877.23,873.74,870.38,867.15 -Offshore Wind - Class 6/Conservative,1997.36,1990.61,1984.44,1978.77,1973.52,1968.63,1964.07,1959.78,1818.68,1670.24,1523.42,1377.83,1233.19,1089.33,1084.75,1080.46,1076.44,1072.65,1069.07,1065.68,1062.45,1059.38,1056.44,1053.64,1050.95,1048.37,1045.89,1043.5,1041.2 -Offshore Wind - Class 7/Advanced,1539.72,1435.95,1374.27,1330.99,1201.79,1079.36,961.38,942.51,926.08,904.03,885.37,869.25,855.08,842.46,834.02,826.17,818.83,811.96,805.49,799.39,793.61,788.14,782.93,777.96,773.23,768.7,764.36,760.19,756.19 -Offshore Wind - Class 7/Moderate,1752.53,1705.47,1671.84,1645.81,1624.67,1606.92,1491.52,1378.01,1266,1147.91,1032.48,1019.2,1007.46,996.97,989.92,983.34,977.19,971.4,965.94,960.78,955.88,951.23,946.8,942.56,938.52,934.64,930.92,927.34,923.9 -Offshore Wind - Class 7/Conservative,2128.07,2120.88,2114.31,2108.26,2102.67,2097.47,2092.6,2088.04,1937.7,1779.54,1623.12,1468,1313.9,1160.62,1155.74,1151.17,1146.89,1142.85,1139.03,1135.42,1131.98,1128.7,1125.58,1122.59,1119.72,1116.98,1114.33,1111.79,1109.34 -Offshore Wind - Class 8/Advanced,2905.14,1920.75,1724.44,1617.48,1463.75,1328.69,1204.9,1170.18,1140.85,1010.23,938.2,889.5,853.16,824.42,765.76,726.06,696.44,673.0,653.72,637.43,623.36,611.02,600.05,590.19,581.26,573.11,565.61,558.69,552.26 -Offshore Wind - Class 8/Moderate,3086.04,2446.4,2278.95,2183.37,2117.37,2067.4,1942.27,1823.95,1710.52,1495.81,1337.24,1286.7,1248.49,1217.94,1154.68,1111.1,1078.14,1051.79,1029.93,1011.31,995.13,980.85,968.09,956.57,946.09,936.48,927.61,919.39,911.72 -Offshore Wind - Class 8/Conservative,3405.29,3133.96,3024.52,2956.27,2907.01,2868.63,2837.29,2810.86,2663.91,2429.69,2241.51,2072.53,1914.05,1762.18,1703.94,1663.13,1631.87,1606.62,1585.5,1567.38,1551.53,1537.46,1524.83,1513.37,1502.9,1493.26,1484.34,1476.04,1468.27 -Offshore Wind - Class 9/Advanced,3304.49,2184.78,1961.49,1839.83,1664.97,1511.34,1370.53,1331.03,1297.67,1149.09,1067.17,1011.77,970.43,937.74,871.02,825.87,792.17,765.51,743.58,725.05,709.05,695.01,682.53,671.32,661.17,651.89,643.37,635.49,628.17 -Offshore Wind - Class 9/Moderate,3510.26,2782.69,2592.22,2483.5,2408.43,2351.59,2209.26,2074.67,1945.66,1701.42,1521.06,1463.57,1420.11,1385.37,1313.4,1263.83,1226.34,1196.37,1171.51,1150.32,1131.92,1115.68,1101.16,1088.06,1076.14,1065.21,1055.12,1045.77,1037.05 -Offshore Wind - Class 9/Conservative,3873.39,3564.77,3440.28,3362.65,3306.61,3262.96,3227.31,3197.25,3030.1,2763.68,2549.64,2357.42,2177.16,2004.42,1938.16,1891.74,1856.19,1827.47,1803.45,1782.83,1764.81,1748.81,1734.44,1721.41,1709.5,1698.53,1688.38,1678.94,1670.11 -Offshore Wind - Class 10/Advanced,3770.01,2492.57,2237.82,2099.02,1899.52,1724.25,1563.61,1518.54,1480.48,1310.98,1217.51,1154.3,1107.15,1069.85,993.73,942.22,903.77,873.35,848.34,827.19,808.94,792.92,778.68,765.9,754.31,743.73,734.0,725.01,716.67 -Offshore Wind - Class 10/Moderate,4004.78,3174.71,2957.41,2833.37,2747.73,2682.87,2520.5,2366.95,2219.76,1941.12,1735.35,1669.75,1620.17,1580.53,1498.43,1441.88,1399.11,1364.91,1336.54,1312.38,1291.38,1272.85,1256.29,1241.35,1227.74,1215.27,1203.77,1193.09,1183.15 -Offshore Wind - Class 10/Conservative,4419.06,4066.96,3924.94,3836.38,3772.44,3722.63,3681.96,3647.67,3456.97,3153.02,2908.82,2689.53,2483.87,2286.8,2211.21,2158.25,2117.68,2084.92,2057.51,2033.99,2013.43,1995.17,1978.78,1963.92,1950.33,1937.82,1926.24,1915.46,1905.39 -Offshore Wind - Class 11/Advanced,4354.62,2879.08,2584.83,2424.51,2194.07,1991.63,1806.07,1754.02,1710.05,1514.26,1406.31,1333.3,1278.83,1235.75,1147.83,1088.32,1043.91,1008.78,979.89,955.46,934.37,915.87,899.43,884.66,871.28,859.05,847.82,837.44,827.8 -Offshore Wind - Class 11/Moderate,4625.78,3667,3416,3272.73,3173.81,3098.9,2911.35,2733.98,2563.97,2242.12,2004.44,1928.68,1871.4,1825.62,1730.79,1665.46,1616.06,1576.56,1543.8,1515.88,1491.63,1470.23,1451.1,1433.84,1418.13,1403.72,1390.43,1378.1,1366.62 -Offshore Wind - Class 11/Conservative,5104.31,4697.61,4533.56,4431.27,4357.42,4299.89,4252.91,4213.31,3993.03,3641.95,3359.88,3106.59,2869.04,2641.4,2554.09,2492.92,2446.07,2408.23,2376.56,2349.4,2325.64,2304.56,2285.62,2268.45,2252.76,2238.31,2224.93,2212.48,2200.85 -Offshore Wind - Class 12/Advanced,5111.14,3379.26,3033.89,2845.71,2575.25,2337.63,2119.84,2058.75,2007.14,1777.34,1650.62,1564.93,1501,1450.43,1347.24,1277.4,1225.27,1184.04,1150.12,1121.45,1096.7,1074.99,1055.69,1038.35,1022.64,1008.3,995.11,982.93,971.61 -Offshore Wind - Class 12/Moderate,5429.42,4304.07,4009.47,3841.3,3725.19,3637.27,3417.13,3208.95,3009.41,2631.64,2352.67,2263.75,2196.52,2142.79,2031.48,1954.8,1896.82,1850.46,1812,1779.24,1750.77,1725.65,1703.2,1682.94,1664.5,1647.59,1631.99,1617.52,1604.04 -Offshore Wind - Class 12/Conservative,5991.08,5513.73,5321.18,5201.11,5114.43,5046.91,4991.77,4945.28,4686.74,4274.67,3943.59,3646.29,3367.48,3100.29,2997.81,2926.01,2871.02,2826.61,2789.45,2757.56,2729.68,2704.93,2682.7,2662.55,2644.13,2627.17,2611.47,2596.86,2583.2 -Offshore Wind - Class 13/Advanced,5151.93,3406.23,3058.1,2868.42,2595.8,2356.29,2136.76,2075.17,2023.16,1791.52,1663.8,1577.42,1512.98,1462.01,1357.99,1287.59,1235.05,1193.48,1159.3,1130.4,1105.45,1083.57,1064.11,1046.64,1030.8,1016.34,1003.05,990.77,979.37 -Offshore Wind - Class 13/Moderate,5472.75,4338.41,4041.46,3871.96,3754.92,3666.29,3444.4,3234.56,3033.42,2652.64,2371.45,2281.81,2214.05,2159.89,2047.69,1970.4,1911.95,1865.23,1826.46,1793.44,1764.74,1739.42,1716.79,1696.37,1677.78,1660.74,1645.01,1630.43,1616.84 -Offshore Wind - Class 13/Conservative,6038.89,5557.73,5363.64,5242.62,5155.25,5087.18,5031.61,4984.75,4724.14,4308.78,3975.07,3675.39,3394.35,3125.03,3021.74,2949.36,2893.93,2849.16,2811.71,2779.56,2751.46,2726.51,2704.11,2683.8,2665.23,2648.14,2632.31,2617.58,2603.81 -Offshore Wind - Class 14/Advanced,5954.53,3936.87,3534.51,3315.28,3000.19,2723.36,2469.64,2398.46,2338.34,2070.61,1922.99,1823.16,1748.68,1689.77,1569.55,1488.18,1427.45,1379.41,1339.91,1306.5,1277.67,1252.37,1229.89,1209.69,1191.39,1174.68,1159.32,1145.12,1131.94 -Offshore Wind - Class 14/Moderate,6325.33,5014.28,4671.07,4475.16,4339.89,4237.45,3980.99,3738.46,3505.99,3065.89,2740.89,2637.29,2558.97,2496.37,2366.69,2277.36,2209.81,2155.8,2111,2072.83,2039.67,2010.4,1984.25,1960.64,1939.15,1919.46,1901.28,1884.43,1868.72 -Offshore Wind - Class 14/Conservative,6979.67,6423.54,6199.23,6059.35,5958.37,5879.7,5815.46,5761.3,5460.1,4980.03,4594.33,4247.97,3923.14,3611.87,3492.48,3408.83,3344.77,3293.02,3249.73,3212.58,3180.1,3151.27,3125.38,3101.9,3080.43,3060.68,3042.39,3025.36,3009.45 +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 c2bc3d0..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,66.65865929322385,61.130973026204714,57.84719878074866,55.146471771178796,50.67418610938255,46.47440397734445,41.77367402510339,41.017268982522744,40.359356868719594,38.84877243404461,38.11274613711184,37.47826274753763,36.341254145665424,35.852232558231606,35.524656316767846,35.22068902671002,34.93635976373067,34.6679829039124,34.41760425642949,34.180420229838255,33.434469556151456,33.22520957837629,33.025944993080884,32.835833106494285,32.65625566460564,32.48285748875061,32.31711395439645,32.15846326777449,31.169220089399396 -Offshore Wind - Class 1/Moderate,73.8629331187557,71.76311171643461,70.6281461392857,68.30765492759407,67.38618129343119,66.61363908449785,62.583215728762475,58.63394490006733,53.83776842794974,49.75907026357891,45.7930393997685,45.2244829822452,44.720572211542525,44.27106151574975,43.24870227995342,42.971304833186686,42.71308975348572,42.46881765233465,42.23896310655912,42.02065701697722,41.81477307024807,41.61864171370561,41.43136500036895,41.25451507039571,41.08375051562713,40.92014454614923,40.76359745169343,40.61183876911066,39.38052443237875 -Offshore Wind - Class 1/Conservative,86.57640029265025,87.79083871962501,87.94022252484335,87.6778818206167,87.4212741382999,85.67910365024345,85.46185989965333,85.25666018905831,80.06818702574449,74.52787628077533,69.06640933975703,63.66319029321574,58.306911813658054,52.98629234943919,52.76626596342666,52.56108766642881,52.36939331517387,52.18609226322579,52.014386409415984,51.85322642913803,51.698466152314346,51.55102443484636,50.537492160894935,50.40601027065087,50.27885983376229,50.15745993296449,50.04160430810147,49.929048693408234,48.46931498763714 -Offshore Wind - Class 2/Advanced,69.44863779740213,63.56757078917999,60.09990562596918,57.24442734119523,52.61196481379966,48.264291317392825,43.35622862948772,42.57340592751113,41.89101468971148,40.290936895040495,39.53005377133758,38.87046392603421,38.29170096469643,37.157580778617714,36.818183964104485,36.5015860533134,36.207164060241574,35.9311508802505,35.67185035649702,35.426094050266926,35.19465587109197,34.97446713932535,34.20410642003078,34.00928681636721,33.82143628655758,33.64210160063974,33.470497438470005,33.30632934389413,32.285479071932826 -Offshore Wind - Class 2/Moderate,76.93066367105094,74.66856099369026,73.48512278369509,71.00400955178887,70.04727236835875,69.24355876511456,65.06286593131713,59.89721077992517,55.940056060387484,51.71278651807536,47.60272626260703,47.01161263989405,46.48990914442375,45.229013693242976,44.92094976308957,44.63277117426658,44.36466223741165,44.1109026728946,43.8722014887623,43.64554118246793,43.43152579810702,43.227872419687515,43.03539495975918,42.84973734822663,42.672238201344754,42.502477823110596,42.339826621552376,42.184179722667174,40.907411888931975 -Offshore Wind - Class 2/Conservative,90.13430324553293,91.39646370892837,89.88577852133052,89.61512845652253,89.35447207885652,89.10984788865447,88.8814429096335,88.66770377742307,83.28550025834615,77.5348408315157,71.86633021652545,66.25858107971297,60.699447985615954,55.17758734285928,54.95051106954378,54.736906604182295,54.53511405956045,54.346323767172265,53.200079448786646,53.033189255310084,52.87485715211404,52.72399632303801,52.58060686388039,52.44381932789045,52.31137792799057,52.18510384545018,52.06252389758851,51.94535056199828,50.43377034039133 -Offshore Wind - Class 3/Advanced,70.89128080383689,66.12301302388427,62.53550955026584,59.58011610740167,53.79865919051043,49.299929247516644,44.994545184209,43.45340497635826,42.75447779067579,41.815487606682616,41.02100828812702,39.68356915801055,39.090592593579395,38.56118213092528,38.20772707256708,37.879722315839004,37.57112946515702,36.69167017821033,36.42582275022954,36.17395897399617,35.93673158437203,35.70916410980264,35.49601631336946,35.29117602101626,35.09558577157095,34.90856933799481,34.729933565110066,34.55871236460802,33.48234161118365 -Offshore Wind - Class 3/Moderate,78.63912377742935,77.76068891459356,75.1958715796197,73.98253277192117,72.98708808830094,70.90644592442995,66.58125676538182,62.344364503673006,58.17713955300342,53.72923911329666,48.56579577961769,47.960293929429945,47.427600969604896,46.950461551622695,46.62846064804936,46.33111551424151,46.05045535152658,45.78697084162495,45.53901149274064,45.30340462533107,45.08115671368319,44.1216825895387,43.92317188418485,43.73346051580228,43.55224423731432,43.37881300959781,43.21265967881858,43.05358142514595,41.73069484991428 -Offshore Wind - Class 3/Conservative,92.31154526985391,93.62227818409299,93.78709644529843,93.50881910884256,93.23644227904911,92.98282896614532,92.7459064657853,92.5242575466639,86.84920423966715,80.79409503094281,74.8241220642029,67.708119502243,61.95439884295584,56.23877676229562,56.005284251937084,55.78754089152145,55.58204910433253,55.38963711215654,55.207341254073285,55.034307371680256,54.870001654417976,54.71367671535271,54.564691944726306,54.42072435789113,54.28345641184325,54.15246104822469,54.02530847860378,53.903787928140005,52.31096506545025 -Offshore Wind - Class 4/Advanced,73.84874208929558,68.8898884474631,65.15456319608154,62.07500899450471,56.963302883003884,51.291406586184024,46.77046064290104,45.91895561513576,44.437827193203375,43.45922775744793,42.62935419392871,41.23740936698517,40.61930399899255,40.06761155302536,39.69923727284608,39.357393068476014,39.03574603588363,38.73611349074855,37.844105771674506,37.58161685784575,37.33243532857494,37.09721391258327,36.87327119628323,36.65964112876164,36.457652714956424,36.26281252532532,36.074637561068165,35.896365409207164,34.767106302030314 -Offshore Wind - Class 4/Moderate,82.00188417876672,81.10348119548779,78.43321853675981,77.17041597163738,76.13429353955756,75.26356724284855,69.42256477261952,64.9710740437441,60.592083095515264,55.919113792683085,51.37463244508142,49.87576011125523,49.31926555273244,48.8226319681318,48.48753290812444,48.17597996601998,47.88591001979424,47.611596597256764,47.35353037754391,47.10833235883026,46.87700902183374,46.65669716786267,46.44646842274149,45.47504361358479,45.286424515387154,45.10579328583936,44.932947114967256,44.76537481281627,43.37517129352254 -Offshore Wind - Class 4/Conservative,96.38973844396334,97.77326818314651,97.95047878312485,97.65910978914945,97.3778017715209,97.11398031489,96.8676108029813,96.63705840344592,90.66768347042533,84.30292604440906,78.0265641028272,71.81596195238791,65.65573967879043,58.493331347571655,58.25065985638406,58.02405773515221,57.810240980485474,57.610037820793345,57.420484601989315,57.24051360293768,57.06959101874242,56.90686268285426,56.75000562270217,56.602277888936115,56.459460557094225,56.32312929682272,56.190961109825835,56.06453165329889,54.389751718556084 -Offshore Wind - Class 5/Advanced,81.08134191578544,75.5397641904057,71.35200937264679,67.89367973871803,62.28416877711834,55.994631611169886,51.037618142738566,50.10725097427943,48.43122062325902,47.36302003668792,46.45929510277356,44.8905255162772,44.21667607249332,43.61528885932871,43.21364030083035,42.83880299196444,42.49033163514452,42.163529699564116,41.854645125159564,40.85938998326952,40.589886304876146,40.333766970504215,40.08989728322769,39.8573488653278,39.635399660227854,39.423224436425535,39.22030745163842,39.02613295657043,37.78973792876545 -Offshore Wind - Class 5/Moderate,90.07561652188845,87.41625569026758,86.05138797424485,84.66707642102888,83.53151374377705,81.04784113796023,76.05308914724671,71.15880890686644,66.34408902429547,61.20741477008378,55.1896456751669,54.50071664033672,53.8943180538546,53.35127566003362,52.985057011903876,52.6444288595868,52.325102489376214,52.02519672965588,51.74283039665054,51.47700763496906,51.22202813894689,50.981157798037096,49.845051509052695,49.62962030456273,49.42554672800965,49.2284278265964,49.037502842801516,48.85663144902717,47.33167177208216 -Offshore Wind - Class 5/Conservative,105.94749071506243,107.47593392697368,107.67334999706716,107.35597856600616,107.04522196660747,106.75560976650883,106.48514328024953,106.232178850928,99.64830060810512,90.88291728547205,84.09281146027847,77.37333536345614,70.70823854008579,64.088793952377,63.822756874177415,63.57446125090298,63.34026039070683,63.120815346403475,62.91293879457698,62.71571212215394,62.5284463967714,62.350222989718475,62.17819907903218,62.01645283133817,61.85998753687902,61.7106126306532,61.565714950563034,61.4272187639228,59.58280064614371 -Offshore Wind - Class 6/Advanced,104.05861530840556,96.3983411215071,90.56442556637866,87.767953800083,78.65984685652727,72.01736308707724,65.65811007125153,64.4617546204851,61.98016740166002,60.613928665217635,59.45813244320386,58.45882708625929,57.57931843403156,55.537201339978935,55.02601212695965,54.54924442952677,54.10564800637531,53.68998110663229,53.29673143773304,52.92934963985327,52.57806137620938,52.24645251232214,51.93076907056635,51.62979384266625,51.34230960661447,51.07031222087927,50.805109352633046,50.55363514507927,47.895399955534366 -Offshore Wind - Class 6/Moderate,115.56923708663923,114.3095250773692,109.77688074392489,108.0095463634817,106.55958393584784,105.3410471010258,98.86439271152965,90.31275160830639,84.21329467141756,77.71054989334127,71.38397183519446,70.49295987767222,69.7085743863421,69.00628589035993,68.53250903271538,68.09195375481283,67.68172186301517,65.72879765624144,65.37230118040891,65.0337441525773,64.71422445589393,64.40995506867063,64.11966217669611,63.84249661023925,63.57746763512206,63.32386761185341,63.0809888910386,62.848265367499884,60.89256900583857 -Offshore Wind - Class 6/Conservative,135.88202938462413,137.83910766539432,138.08731611262309,137.67970287021635,137.28043284452156,136.90849805425566,136.564154269561,136.23639886451764,127.81243839580813,118.82828409821546,109.9687961285925,98.73070648329673,90.24945927323012,81.82399687715794,81.48425007113143,81.16714048841092,80.86810256574707,80.58784237600345,80.32253663055403,80.07084939526467,79.8315931821117,79.60402586368488,79.38710838763895,79.17775970474126,78.97787347459523,78.78715290473953,78.60485581956223,78.42804959458608,76.07751555229277 -Offshore Wind - Class 7/Advanced,132.49693733937767,122.1266728233621,117.53711954053757,110.65374089127035,101.45356860929597,92.80206217895176,84.51643516222761,80.6664073446631,79.35638117543755,77.6006528138013,76.1153191789029,74.83139611587276,73.70433199279807,70.73667165505107,70.08321195534113,69.47359006119937,68.90612092145197,68.37442945107543,67.87181152781093,67.39872059094833,66.95252477793822,66.52865847194549,66.12498328694481,65.73985433729403,65.37261376530152,65.02145214624365,64.68554708641257,64.36391167219305,62.303352410760326 -Offshore Wind - Class 7/Moderate,147.32952190355982,145.75538292749766,143.4893287721598,137.03159155111612,135.19593951169523,133.65668118553148,125.3668909168844,117.24257958046715,109.24910270333861,100.72566705379005,92.43730297932224,91.28204940221461,87.6857825363711,86.79769800604276,86.20408875564935,85.64917040452751,85.12894342202404,84.64027778789124,84.18039127435657,83.74702335176468,83.33156421962603,82.939146000258,82.56802982707683,82.21030147291168,81.86852706231234,81.54148940416258,81.22814520121239,80.9247112911889,78.37725977039528 -Offshore Wind - Class 7/Conservative,173.5042911511752,176.0311819539654,176.36264305346424,175.84100926977504,175.33691346869674,174.86415355147275,174.42248535227483,174.00950294340947,163.15574009049004,151.59339542557035,140.189720483975,128.90353660684985,117.70782242608317,106.59146778166796,106.14852564054303,105.7317245513747,105.34540102212638,104.98005455893959,104.63075058388344,104.3060226174241,103.99420200503454,103.69381338169268,100.36989459354542,100.10827823394922,99.855430877867,99.61417312299953,99.38007347103276,99.15631054458149,96.1494363225117 -Offshore Wind - Class 8/Advanced,153.44718717462808,102.05172191776605,91.2178343584667,85.95779748226317,77.2712838314541,70.89936082505818,64.02392130301483,62.36692320213916,60.966687320654714,53.86156382182468,50.477502441604685,48.189324415050834,46.48077527902117,45.130997710717836,41.712966612009346,39.877564472946496,38.50619892093173,37.42204757881754,36.53055257551825,35.77771861691263,35.12669229382037,34.555409742209605,34.048274113097875,33.59208941752696,32.669804624057214,32.29803068475185,31.956665951083572,31.641777595160384,30.47966270650715 -Offshore Wind - Class 8/Moderate,162.16619829485893,130.02394423892633,122.197844312801,117.33723380451634,112.03506377407643,109.52533491462722,103.44206983821103,97.7015694903595,92.20724514907718,80.26441911869706,72.6325280217037,70.13583865820874,68.25004200328942,66.74219652033068,63.618208552783216,61.466364139906105,59.83916426998001,57.57856539692624,56.51613361029148,55.611155066464505,54.826611353350295,54.131943301909835,53.51323269593632,52.95396496628199,52.44446152164755,51.977039363938935,51.546110890930734,51.14678694160172,49.24704773182321 -Offshore Wind - Class 8/Conservative,177.5529207190442,167.01058628853397,162.25412077875527,158.72559658957206,156.15710178007024,154.15780563387608,152.5233922258401,151.14645895307513,143.8083644254666,129.64622780866242,120.32106900751918,111.98175907470531,104.17741264339122,96.71457117125969,93.7312599717683,91.64011753599785,90.03965843172583,88.74565457683757,87.6643141031787,86.73484820871613,85.9238599950212,85.20369649209798,84.5573573597801,83.97017664810903,83.43291966937772,82.94010391434601,82.48212629346189,82.05820095068343,79.07237060991892 -Offshore Wind - Class 9/Advanced,160.70941950144848,106.82632029774187,95.4726408083362,88.47943650049103,80.8442894017452,72.96160093395189,66.94572269241431,65.20776378651898,62.7271105318006,56.29144807621177,52.74413903641385,49.55646129757022,47.79443967732471,46.40053806218576,43.55636663983075,41.62990427556778,40.19310973517009,39.05731930185954,37.53495262692721,36.75655032366347,36.08501483873104,35.495648197369604,34.97243802779108,34.50192316205955,34.07530150337277,33.68573738879692,33.328174321465866,32.998211267337005,31.77860109297983 -Offshore Wind - Class 9/Moderate,169.8646408884951,136.16872314673284,127.96522641334393,120.78452621196136,117.31125719668229,114.6799360964838,108.29526685804647,100.56496362369312,94.89342077290229,83.97608843871103,75.96708660274935,73.34950748552505,70.201803440269,68.64626575186038,65.4249459590826,63.205632089280215,61.526907901587414,60.18444527216755,59.07142826298909,58.12324812934893,57.29931880355895,56.571626554528635,55.92151257034218,55.335606401422325,54.80175937856459,54.31218873629713,52.99188891141359,52.580355747748065,50.61867643376734 -Offshore Wind - Class 9/Conservative,186.0209383678296,174.97427906323162,167.05727025447337,163.42083337899513,160.77451160544805,158.7144403634172,157.03182466673675,155.61234971269164,148.04097077853964,135.7819356297714,125.99664524560853,117.24161777069119,109.05151394101424,101.21689635517102,98.08766979489616,95.89518627780654,94.2166829097529,91.28727118639567,90.17177992075644,89.21647364911726,88.37954424907866,87.63602650898721,86.97031777067035,86.36575635247803,85.8124387823218,85.30293749146875,84.83137234183633,84.39482964368504,81.31183287950226 -Offshore Wind - Class 10/Advanced,164.8732899531575,109.62928258186025,97.99462908134369,92.32618463030983,82.98654299293314,76.11157125967782,68.71760220267167,66.93132182704085,65.42139751900032,57.7811770571695,54.13282870918354,51.66526209124585,49.82528239594453,47.625067917439615,44.69830959976019,42.719458349639304,41.240017147480785,40.07144043911636,39.11025396410617,38.29814292220303,37.59582440752763,36.41894159182747,35.88125056567532,35.39612451083461,34.95780061693121,34.55763273045582,34.19008763311473,33.849285804848094,32.59456281412482 -Offshore Wind - Class 10/Moderate,174.2782188007166,139.7339227998123,131.30887116935284,126.07469529751023,120.40477191558065,117.70151815309974,111.14138512203577,104.94934343439112,99.02209572681483,86.18028512418603,77.94803792092198,75.26004939486886,73.22704359619972,71.60228763935386,68.23616365139631,64.85404062841887,63.12918451889852,61.75124229524989,60.6069225634218,59.63194742953697,58.78636140706726,58.03754577804534,57.37033426485378,56.76710427551164,56.21909466304708,55.71661064369301,55.25142998426298,54.82193395984832,52.77033550447935 -Offshore Wind - Class 10/Conservative,190.87489983082475,179.53722696037366,174.4200058670319,170.6231451157804,167.85882966291652,165.70574140740766,163.94865775145215,162.46615331156994,151.9330649077018,139.3410409329602,129.2894116521535,120.29442561922544,111.87851407994029,103.82916184351414,100.61664870624203,98.36644765425204,96.64328239756345,95.2514761434596,94.08587872646345,93.08554637512395,92.21251538068076,91.43691924411948,90.74060150842831,90.10801002611498,89.53096984798233,88.99949959255132,88.50761596998771,86.582658287336,83.4147344436204 -Offshore Wind - Class 11/Advanced,170.9081252707201,113.70646751197266,101.6650268642936,95.78455505914646,86.11677914990705,78.98168873586798,71.32788197745367,69.47248898750534,67.90518274066403,59.99061557661189,56.202526580477944,53.63930062393624,51.72788081344513,49.45521975493044,46.4173913152933,44.36161610628908,42.825327870232094,41.61278566638771,40.613367158997825,39.77005705466501,39.04050137419103,37.82855460926068,37.267957065901015,36.7651819949293,36.30916864367395,35.894353302128756,35.511786882728956,35.15863101083721,33.85424598670992 -Offshore Wind - Class 11/Moderate,180.65746989732168,144.89010870155997,136.155144372338,130.7269909529494,124.8815087244971,122.0786739890563,115.27394676442722,108.85180553068118,102.70378584913134,89.40621683310813,80.86714301738003,78.07761355349514,75.96762331815094,74.28214770084813,70.79066553372803,67.3009650860044,65.50975187189958,64.07934134529054,62.89111470488457,61.87976181391821,61.00231378155787,60.22541369324996,59.53268681120965,58.90821581980363,58.339078375785284,57.81686927787053,57.33521219213012,56.888696893685676,54.76065094153987 -Offshore Wind - Class 11/Conservative,197.86246727895312,186.10927049045557,180.80468957473545,176.86867787405626,174.0024697615347,171.7721546344556,169.94931421305023,168.41246707945564,160.2101180913128,144.483002128633,134.0594594322597,124.73292303623113,116.0072305134485,107.65854620755235,104.32793850021226,101.99470681477095,100.20650783737939,98.76298862771897,97.55547647242717,96.51889456109507,95.61378161012446,94.80975448048304,94.08743766891567,93.43313650754203,92.83429702219685,92.28280390350729,91.77196202888665,91.29680081696327,87.95736966449103 -Offshore Wind - Class 12/Advanced,196.96234279002624,130.57089529005253,116.56786656598472,109.79435456610693,98.54581266492515,90.3222650473826,82.80259996924178,79.29070911529374,77.48978974111162,69.47065602287505,63.98142805973198,61.04116446621385,58.847158465481726,57.11169206667944,53.56915260987828,50.34584039168626,48.586033921022455,47.19368394737365,46.0493643175143,45.08040244930125,44.24399585173672,43.51147867742967,42.858847185707674,42.27351154576219,41.74457486200186,41.259813904372486,40.166546798989664,39.761987114003674,38.263920113976 -Offshore Wind - Class 12/Moderate,208.2659845013031,166.74849517653834,156.6704908004817,150.40572589141945,143.4990970917198,140.2660870551549,132.4040296489726,124.98111571713945,117.87630490409131,102.4222379583519,92.57041397485564,89.35837806518543,86.92888907600656,84.98824141170927,80.96770075142172,78.19739267715124,76.10367367679952,74.42804261882844,71.80170282583194,70.63660286311355,69.62725277008535,68.73372658006286,67.93699197726991,67.21860823303965,66.56201678918049,65.96149330594565,65.40746901951894,64.8938574342478,62.43943503601418 -Offshore Wind - Class 12/Conservative,228.21347985927008,214.64756256119944,208.52362601978115,203.97428056650529,200.66512277433839,198.08629966739278,195.9805252274291,194.20489371487366,184.69847204474496,166.30622294171891,154.24867564307084,143.45895662144977,133.36266658737196,123.70161332622592,119.85835155582193,117.16598451666823,115.10268681994728,113.4370564281879,112.04374577282704,110.84759524471863,109.80113444185393,108.87327844071946,108.03981634754822,107.28477104534325,106.59382234887084,105.95740577798648,105.3681306318858,104.81991046447723,100.95452377827573 -Offshore Wind - Class 13/Advanced,275.74584794207396,184.62077803415033,163.7200335701533,154.1476844967312,137.42415938277293,125.83856513036753,115.24138794597197,112.19576287687072,107.18813361951091,95.98314147054634,89.8045883810426,85.62832916482145,82.51198316351994,80.04632617581024,73.3843015635466,70.05186089949395,67.56804603567498,65.59914627521694,63.981881754138385,62.61522676130987,61.435966048846105,60.39891197453051,59.48005040772776,58.65155968982798,57.90252510964552,57.218688894465345,56.59065660760957,56.00866925505395,53.853057075394396 -Offshore Wind - Class 13/Moderate,291.70504899174125,237.6419001800215,217.9085287821697,209.1547539025439,203.08745717455582,198.48998182532455,187.2786543859397,176.69058542552318,162.67948947404798,143.67675218889127,129.72050398794545,125.18049350918838,121.7495162152405,119.00543551715161,113.32303844288788,109.40899298289592,106.44796659879741,104.07974855522211,102.11809511820186,100.44452707828633,96.74251452160725,95.48939728769123,94.36724298953386,93.3580009556886,92.43604324728403,91.59300239452101,90.81521756245297,90.09452733497565,86.6320434877107 -Offshore Wind - Class 13/Conservative,319.8684129262341,300.8387380784805,292.2401915900728,285.8482559950845,281.19762581500305,277.5729195340127,274.6148569650803,272.1217883831229,258.71024091762047,237.05982641039807,219.7569188669993,204.2666557069123,189.76823278891086,175.8913315296806,166.33575426970887,162.57381816167285,159.69295723395146,157.36612125502475,155.42063773411718,153.74835879712268,152.28867310066673,150.9920895779719,149.8278856912755,148.77330943348974,147.8085426458561,146.9202530272586,146.09771679627548,145.33281871592166,139.91010214752234 -Offshore Wind - Class 14/Advanced,364.6099262593571,242.65722846035885,220.23070758338466,201.54410554437825,183.75199878231953,168.15817851278845,149.73303927536514,145.75036429258185,142.38707205535746,127.40726975563612,119.14767538589754,113.56039001252466,106.51416505953215,103.30584956181289,96.75646264934299,92.32110858062549,89.01410779961918,86.39573668970199,84.24467415600992,82.42360880033307,80.85213354159274,79.47578946516302,78.25060739606644,77.14871726558289,76.15246090723603,75.24297718540004,74.40460842083854,73.63042805414574,70.75586225180479 -Offshore Wind - Class 14/Moderate,385.82824091345674,314.18176390202245,295.0714019372941,275.09661349774734,267.09064511231793,261.0259748609225,246.20629837556078,232.2084353228485,218.80482948821071,193.1133019355639,174.23661670093134,163.4323221502566,158.9264742777789,155.3254105120448,147.86157574368232,142.72191379996468,138.83618378912647,135.7283567358775,133.14765349425338,130.95120814877032,129.04256348657225,127.35967024670558,125.85624430347575,124.49749843234106,123.25959369569891,122.12744150683204,121.07982175269773,120.11191783701965,115.44928489045633 -Offshore Wind - Class 14/Conservative,423.27242804363834,398.0772207951555,386.6858613970945,378.2159712012001,372.05194110084494,367.24750557720137,363.325374277132,360.0196448423131,342.1994661731932,313.45541104546015,290.47657178912783,269.8992761429238,250.6354508471995,232.19892898991813,224.90833557180562,219.80034179468063,215.8913233058567,212.7304618504887,210.08704759048166,201.8806463276575,199.9561896784472,198.244018291629,196.7092668238655,195.3191105996591,194.04389772618742,192.872935322382,191.78887598408696,190.77732864111204,183.60979747996151 +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 f3fe4a2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3904.54,3641.4,3484.97,3375.22,3047.59,2737.12,2437.93,2390.08,2348.43,2292.51,2245.19,2204.3,2168.37,2136.38,2114.97,2095.06,2076.46,2059.02,2042.62,2027.15,2012.5,1998.61,1985.41,1972.82,1960.81,1949.32,1938.31,1927.75,1917.6 -Offshore Wind - Class 1/Moderate,4444.19,4324.87,4239.56,4173.57,4119.96,4074.96,3782.31,3494.47,3210.42,2910.96,2618.25,2584.56,2554.8,2528.2,2510.31,2493.64,2478.02,2463.34,2449.5,2436.41,2424.0,2412.2,2400.95,2390.22,2379.96,2370.12,2360.68,2351.61,2342.89 -Offshore Wind - Class 1/Conservative,5396.52,5378.28,5361.62,5346.29,5332.11,5318.91,5306.58,5295,4913.75,4512.69,4116.02,3722.65,3331.88,2943.18,2930.8,2919.23,2908.36,2898.12,2888.45,2879.27,2870.56,2862.25,2854.33,2846.74,2839.48,2832.51,2825.81,2819.36,2813.14 -Offshore Wind - Class 2/Advanced,3876.1,3614.87,3459.58,3350.64,3025.39,2717.18,2420.18,2372.67,2331.33,2275.81,2228.84,2188.24,2152.57,2120.82,2099.56,2079.8,2061.34,2044.03,2027.75,2012.38,1997.85,1984.06,1970.94,1958.45,1946.52,1935.12,1924.19,1913.71,1903.63 -Offshore Wind - Class 2/Moderate,4411.82,4293.36,4208.68,4143.17,4089.95,4045.28,3754.76,3469.02,3187.04,2889.76,2599.18,2565.73,2536.2,2509.78,2492.03,2475.47,2459.97,2445.4,2431.66,2418.67,2406.34,2394.63,2383.47,2372.81,2362.62,2352.86,2343.49,2334.49,2325.82 -Offshore Wind - Class 2/Conservative,5357.21,5339.11,5322.57,5307.35,5293.27,5280.17,5267.93,5256.44,4877.96,4479.82,4086.04,3695.54,3307.61,2921.74,2909.45,2897.97,2887.18,2877.02,2867.41,2858.3,2849.65,2841.4,2833.54,2826.01,2818.8,2811.88,2805.23,2798.82,2792.65 -Offshore Wind - Class 3/Advanced,4082.1,3806.99,3643.45,3528.71,3186.18,2861.59,2548.8,2498.77,2455.23,2396.77,2347.3,2304.54,2266.98,2233.54,2211.15,2190.33,2170.89,2152.66,2135.51,2119.33,2104.03,2089.5,2075.69,2062.54,2049.98,2037.96,2026.46,2015.41,2004.81 -Offshore Wind - Class 3/Moderate,4646.3,4521.54,4432.36,4363.37,4307.32,4260.27,3954.31,3653.39,3356.42,3043.34,2737.32,2702.09,2670.99,2643.17,2624.47,2607.04,2590.71,2575.37,2560.9,2547.21,2534.23,2521.89,2510.14,2498.92,2488.19,2477.91,2468.04,2458.56,2449.43 -Offshore Wind - Class 3/Conservative,5641.93,5622.86,5605.44,5589.42,5574.59,5560.8,5547.9,5535.8,5137.21,4717.91,4303.2,3891.94,3483.4,3077.02,3064.08,3051.98,3040.62,3029.92,3019.8,3010.21,3001.1,2992.42,2984.13,2976.2,2968.61,2961.32,2954.32,2947.57,2941.07 -Offshore Wind - Class 4/Advanced,4233.82,3948.49,3778.86,3659.87,3304.6,2967.95,2643.53,2591.64,2546.48,2485.85,2434.54,2390.19,2351.23,2316.55,2293.33,2271.74,2251.57,2232.67,2214.88,2198.1,2182.23,2167.16,2152.84,2139.19,2126.17,2113.71,2101.77,2090.32,2079.32 -Offshore Wind - Class 4/Moderate,4818.99,4689.6,4597.1,4525.54,4467.41,4418.61,4101.28,3789.17,3481.17,3156.46,2839.06,2802.52,2770.26,2741.41,2722.02,2703.93,2687.0,2671.09,2656.08,2641.88,2628.42,2615.63,2603.43,2591.8,2580.67,2570.0,2559.77,2549.93,2540.47 -Offshore Wind - Class 4/Conservative,5851.63,5831.85,5813.78,5797.16,5781.78,5767.47,5754.1,5741.55,5328.15,4893.26,4463.13,4036.59,3612.86,3191.38,3177.97,3165.42,3153.63,3142.53,3132.04,3122.09,3112.64,3103.63,3095.04,3086.82,3078.94,3071.38,3064.12,3057.12,3050.38 -Offshore Wind - Class 5/Advanced,4298.19,4008.51,3836.31,3715.5,3354.84,3013.07,2683.72,2631.04,2585.2,2523.64,2471.55,2426.53,2386.98,2351.77,2328.2,2306.27,2285.8,2266.61,2248.56,2231.52,2215.4,2200.11,2185.57,2171.71,2158.49,2145.84,2133.72,2122.1,2110.93 -Offshore Wind - Class 5/Moderate,4892.25,4760.89,4666.99,4594.34,4535.33,4485.79,4163.63,3846.77,3534.09,3204.44,2882.22,2845.13,2812.37,2783.08,2763.4,2745.04,2727.85,2711.69,2696.45,2682.04,2668.38,2655.39,2643.01,2631.2,2619.9,2609.07,2598.68,2588.7,2579.09 -Offshore Wind - Class 5/Conservative,5940.58,5920.5,5902.16,5885.29,5869.68,5855.15,5841.57,5828.83,5409.14,4967.65,4530.98,4097.96,3667.79,3239.9,3226.28,3213.54,3201.58,3190.31,3179.65,3169.55,3159.96,3150.82,3142.09,3133.75,3125.75,3118.08,3110.7,3103.6,3096.76 -Offshore Wind - Class 6/Advanced,4180.7,3898.95,3731.45,3613.95,3263.14,2930.71,2610.36,2559.12,2514.54,2454.66,2403.99,2360.2,2321.73,2287.49,2264.56,2243.24,2223.32,2204.66,2187.1,2170.53,2154.85,2139.97,2125.83,2112.36,2099.49,2087.19,2075.4,2064.09,2053.23 -Offshore Wind - Class 6/Moderate,4758.53,4630.76,4539.42,4468.76,4411.36,4363.18,4049.83,3741.63,3437.49,3116.85,2803.44,2767.36,2735.5,2707.01,2687.86,2670.01,2653.29,2637.57,2622.75,2608.74,2595.44,2582.81,2570.77,2559.28,2548.29,2537.76,2527.65,2517.94,2508.6 -Offshore Wind - Class 6/Conservative,5778.21,5758.68,5740.84,5724.43,5709.24,5695.11,5681.9,5669.51,5261.3,4831.87,4407.14,3985.95,3567.53,3151.34,3138.09,3125.7,3114.07,3103.1,3092.74,3082.92,3073.59,3064.7,3056.21,3048.09,3040.31,3032.85,3025.67,3018.77,3012.11 -Offshore Wind - Class 7/Advanced,4441.06,4141.76,3963.83,3839.01,3466.35,3113.22,2772.93,2718.5,2671.13,2607.52,2553.7,2507.19,2466.32,2429.94,2405.59,2382.94,2361.78,2341.95,2323.3,2305.7,2289.04,2273.24,2258.22,2243.9,2230.24,2217.17,2204.65,2192.64,2181.1 -Offshore Wind - Class 7/Moderate,5054.87,4919.14,4822.12,4747.05,4686.08,4634.9,4302.03,3974.64,3651.56,3310.96,2978.02,2939.7,2905.86,2875.59,2855.25,2836.29,2818.52,2801.83,2786.09,2771.2,2757.08,2743.66,2730.87,2718.66,2706.98,2695.8,2685.06,2674.75,2664.82 -Offshore Wind - Class 7/Conservative,6138.05,6117.3,6098.35,6080.92,6064.79,6049.78,6035.75,6022.59,5588.95,5132.78,4681.6,4234.18,3789.71,3347.6,3333.52,3320.36,3308.0,3296.35,3285.35,3274.91,3265.0,3255.55,3246.54,3237.91,3229.65,3221.72,3214.1,3206.76,3199.69 -Offshore Wind - Class 8/Advanced,10573.21,6990.54,6276.09,5886.81,5327.31,4835.76,4385.23,4258.84,4152.09,3676.7,3414.58,3237.31,3105.05,3000.45,2786.98,2642.5,2534.67,2449.36,2379.21,2319.9,2268.7,2223.78,2183.86,2148.0,2115.5,2085.82,2058.55,2033.34,2009.93 -Offshore Wind - Class 8/Moderate,11231.61,8903.64,8294.22,7946.35,7706.15,7524.26,7068.88,6638.23,6225.43,5443.96,4866.88,4682.92,4543.85,4432.69,4202.43,4043.82,3923.87,3827.97,3748.41,3680.64,3621.75,3569.78,3523.34,3481.43,3443.28,3408.29,3376.03,3346.1,3318.21 -Offshore Wind - Class 8/Conservative,12393.5,11406.02,11007.7,10759.32,10580.02,10440.33,10326.27,10230.1,9695.26,8842.83,8157.95,7542.94,6966.16,6413.44,6201.45,6052.92,5939.16,5847.28,5770.41,5704.45,5646.76,5595.57,5549.6,5507.91,5469.8,5434.72,5402.24,5372.01,5343.76 -Offshore Wind - Class 9/Advanced,10848.06,7172.26,6439.23,6039.84,5465.8,4961.47,4499.22,4369.55,4260.02,3772.28,3503.34,3321.46,3185.77,3078.45,2859.42,2711.19,2600.56,2513.04,2441.06,2380.21,2327.68,2281.59,2240.63,2203.84,2170.49,2140.04,2112.06,2086.2,2062.18 -Offshore Wind - Class 9/Moderate,11523.58,9135.09,8509.82,8152.91,7906.47,7719.85,7252.64,6810.79,6387.26,5585.48,4993.39,4804.65,4661.96,4547.92,4311.67,4148.94,4025.87,3927.48,3845.85,3776.32,3715.89,3662.57,3614.93,3571.93,3532.78,3496.89,3463.78,3433.08,3404.47 -Offshore Wind - Class 9/Conservative,12715.67,11702.51,11293.85,11039.01,10855.04,10711.73,10594.7,10496.03,9947.29,9072.7,8370.02,7739.01,7147.25,6580.16,6362.66,6210.27,6093.55,5999.28,5920.41,5852.73,5793.55,5741.03,5693.86,5651.09,5611.98,5575.99,5542.67,5511.66,5482.67 -Offshore Wind - Class 10/Advanced,11023.43,7288.2,6543.33,6137.48,5554.16,5041.67,4571.96,4440.19,4328.89,3833.26,3559.98,3375.16,3237.27,3128.21,2905.65,2755.02,2642.6,2553.66,2480.52,2418.69,2365.31,2318.48,2276.85,2239.46,2205.58,2174.64,2146.2,2119.92,2095.52 -Offshore Wind - Class 10/Moderate,11709.87,9282.77,8647.39,8284.71,8034.29,7844.65,7369.88,6920.89,6490.52,5675.77,5074.12,4882.32,4737.33,4621.44,4381.37,4216.01,4090.95,3990.97,3908.02,3837.36,3775.97,3721.78,3673.37,3629.67,3589.89,3553.42,3519.78,3488.58,3459.5 -Offshore Wind - Class 10/Conservative,12921.23,11891.7,11476.42,11217.47,11030.53,10884.89,10765.97,10665.71,10108.1,9219.37,8505.33,7864.12,7262.79,6686.53,6465.52,6310.66,6192.06,6096.27,6016.12,5947.35,5887.21,5833.84,5785.91,5742.44,5702.71,5666.13,5632.27,5600.76,5571.3 -Offshore Wind - Class 11/Advanced,11245.3,7434.89,6675.03,6261.01,5665.94,5143.15,4663.98,4529.55,4416.02,3910.41,3631.63,3443.09,3302.43,3191.18,2964.13,2810.47,2695.79,2605.06,2530.45,2467.37,2412.91,2365.14,2322.68,2284.54,2249.97,2218.41,2189.4,2162.59,2137.7 -Offshore Wind - Class 11/Moderate,11945.55,9469.6,8821.44,8451.46,8195.99,8002.54,7518.22,7060.19,6621.15,5790.01,5176.24,4980.59,4832.68,4714.45,4469.56,4300.86,4173.29,4071.29,3986.68,3914.6,3851.96,3796.69,3747.3,3702.73,3662.15,3624.94,3590.62,3558.79,3529.13 -Offshore Wind - Class 11/Conservative,13181.3,12131.04,11707.41,11443.24,11252.54,11103.97,10982.66,10880.38,10311.54,9404.92,8676.51,8022.4,7408.97,6821.11,6595.65,6437.68,6316.68,6218.96,6137.21,6067.05,6005.7,5951.26,5902.36,5858.02,5817.48,5780.18,5745.63,5713.48,5683.43 -Offshore Wind - Class 12/Advanced,11749.26,7768.09,6974.17,6541.6,5919.87,5373.64,4873,4732.55,4613.93,4085.66,3794.38,3597.39,3450.43,3334.19,3096.97,2936.42,2816.6,2721.81,2643.85,2577.94,2521.05,2471.14,2426.77,2386.92,2350.81,2317.83,2287.52,2259.51,2233.5 -Offshore Wind - Class 12/Moderate,12480.9,9893.99,9216.78,8830.21,8563.3,8361.18,7855.15,7376.6,6917.89,6049.49,5408.22,5203.8,5049.26,4925.74,4669.86,4493.61,4360.32,4253.75,4165.34,4090.03,4024.59,3966.84,3915.24,3868.67,3826.27,3787.4,3751.54,3718.28,3687.29 -Offshore Wind - Class 12/Conservative,13772.03,12674.7,12232.09,11956.08,11756.83,11601.6,11474.86,11367.99,10773.66,9826.41,9065.36,8381.93,7741,7126.81,6891.24,6726.19,6599.77,6497.67,6412.25,6338.95,6274.85,6217.97,6166.88,6120.55,6078.2,6039.22,6003.13,5969.54,5938.14 -Offshore Wind - Class 13/Advanced,12593.43,8326.22,7475.26,7011.6,6345.2,5759.73,5223.11,5072.58,4945.43,4379.21,4067,3855.86,3698.33,3573.75,3319.48,3147.4,3018.97,2917.36,2833.81,2763.17,2702.18,2648.68,2601.13,2558.42,2519.71,2484.36,2451.87,2421.85,2393.97 -Offshore Wind - Class 13/Moderate,13377.63,10604.86,9878.99,9464.65,9178.56,8961.92,8419.53,7906.6,7414.92,6484.14,5796.79,5577.68,5412.04,5279.64,5005.39,4816.47,4673.6,4559.38,4464.62,4383.9,4313.75,4251.85,4196.54,4146.62,4101.18,4059.52,4021.08,3985.43,3952.22 -Offshore Wind - Class 13/Conservative,14761.53,13585.36,13110.94,12815.1,12601.54,12435.16,12299.31,12184.76,11547.73,10532.42,9716.69,8984.16,8297.18,7638.85,7386.36,7209.45,7073.95,6964.52,6872.96,6794.39,6725.69,6664.72,6609.96,6560.3,6514.91,6473.13,6434.44,6398.44,6364.79 -Offshore Wind - Class 14/Advanced,13610.43,8998.62,8078.93,7577.83,6857.62,6224.86,5644.91,5482.22,5344.81,4732.86,4395.44,4167.24,3997,3862.35,3587.55,3401.57,3262.77,3152.96,3062.66,2986.31,2920.4,2862.58,2811.19,2765.03,2723.19,2684.99,2649.88,2617.43,2587.3 -Offshore Wind - Class 14/Moderate,14457.96,11461.27,10676.78,10228.98,9919.79,9685.65,9099.46,8545.1,8013.73,7007.78,6264.92,6028.11,5849.1,5706.01,5409.6,5205.43,5051.02,4927.58,4825.17,4737.92,4662.12,4595.22,4535.44,4481.49,4432.38,4387.35,4345.81,4307.28,4271.39 -Offshore Wind - Class 14/Conservative,15953.62,14682.47,14169.73,13850.01,13619.19,13439.38,13292.55,13168.76,12480.29,11382.99,10501.37,9709.69,8967.23,8255.74,7982.86,7791.66,7645.22,7526.95,7428,7343.09,7268.83,7202.94,7143.75,7090.09,7041.03,6995.87,6954.06,6915.16,6878.79 +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 8e8e9df..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Moderate,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Conservative,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 +10 year CRF/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,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Moderate,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Conservative,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PFF/Advanced,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 -PFF/Moderate,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 -PFF/Conservative,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354411,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314007,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337506,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042466,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354411,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314007,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337506,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042466,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 +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_capex.csv b/tests/data/Offshore_Wind/Market/TechLife/df_capex.csv index 655c631..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,5570.082395744638,5194.698324483127,4971.543789498684,4814.973718788278,4347.583638873347,3904.682610006851,3477.867091099188,3409.606359051664,3350.1932125370517,3270.4206282967675,3202.9147718028667,3144.5784330632764,3093.3246031944486,3047.687935533468,3017.148778944959,2988.741035684329,2962.209380196675,2937.331790260344,2913.930648098011,2891.861639265603,2870.969348207961,2851.1538649253407,2832.3152794179987,2814.3536816861892,2797.2246672855827,2780.8283262164346,2765.1313551454955,2750.0671474062715,2735.5801974433475 -Offshore Wind - Class 1/Moderate,6339.933348218824,6169.708910876697,6048.018531188137,5953.870008095753,5877.394453847031,5813.196728455776,5395.717243968665,4985.098246130661,4579.874388278851,4152.681431594377,3735.1131382186036,3687.045327230511,3644.594678450265,3606.639979658512,3581.129626390467,3557.33994534024,3535.060015397261,3514.123319895288,3494.374443279164,3475.7023744380617,3457.996102261155,3441.1668178597806,3425.114611234196,3409.8061790511524,3395.1749146441534,3381.1320091245375,3367.6663613812225,3354.7335669698764,3342.2892214461694 -Offshore Wind - Class 1/Conservative,7698.498423630775,7672.477419252924,7648.709940424863,7626.840751591943,7606.60342608818,7587.775941691921,7570.191781736923,7553.673328445866,7009.796593171128,6437.656429079834,5871.777291639186,5310.605025297601,4753.151631168721,4198.640031476756,4180.97816374418,4164.470811564204,4148.973660492755,4134.3645983079205,4120.565917232125,4107.466606154539,4095.0444628529963,4083.1884762166724,4071.8875451344834,4061.0639618288506,4050.7066251886913,4040.760029658592,4031.2019730163865,4021.9991519288287,4013.12936417375 -Offshore Wind - Class 2/Advanced,5480.407620418584,5111.05145247498,4891.493677481331,4737.454660097783,4277.5911334969205,3841.817017945519,3421.8841879091306,3354.711364747711,3296.2640148972937,3217.756957320437,3151.3501108237233,3093.94626541508,3043.5139177663727,2998.6210245479324,2968.5592157359793,2940.6177191408233,2914.5190069853948,2890.052158159123,2867.0284537736025,2845.303579384758,2824.755422770679,2805.2507705983753,2786.711915090266,2769.0500473576894,2752.1763585119847,2736.057545219904,2720.604798592785,2705.78481529738,2691.5420897782756 -Offshore Wind - Class 2/Moderate,6237.858631813393,6070.376168908695,5950.639584770689,5858.0119138966365,5782.768582978094,5719.614362028612,5308.839948635451,4904.837213002737,4506.140808467555,4085.8194395432724,3674.9784194836157,3627.6765851602295,3585.9253063781935,3548.570067584907,3523.470455426922,3500.0582121535062,3478.1446188762557,3457.5409567067645,3438.114012312038,3419.7527745812527,3402.31292907033,3385.761172446024,3369.975392486424,3354.9111847471995,3340.5019425618543,3326.703261486058,3313.448534853314,3300.726661552539,3288.471034917238 -Offshore Wind - Class 2/Conservative,7574.543417281341,7548.955356235717,7525.565315184467,7504.051361906195,7484.135968623831,7465.619315337887,7448.312683159957,7432.060656534883,6896.9315967933135,6334.005354900662,5777.240229658909,5225.115368849725,4676.620571364584,4131.034264983111,4113.661026138684,4097.431201735777,4082.178275108147,4067.8134373671323,4054.225677401907,4041.337287434892,4029.1149641328393,4017.447696384921,4006.3354841911378,3995.6895186628285,3985.487597577827,3975.707518713968,3966.3048776269206,3957.2463709834374,3948.5208976724343 -Offshore Wind - Class 3/Advanced,5885.19853493817,5488.578038175452,5252.790438778897,5087.37278253558,4593.5398560216545,4125.583619441505,3674.6231839289694,3602.499265224665,3539.7224820519946,3455.442846712134,3384.1182080057843,3322.473738163549,3268.322518302137,3220.1103928699695,3187.8394629525596,3157.8220585849376,3129.7917531011194,3103.504322057285,3078.7821476761114,3055.458713291358,3033.400805570033,3012.453008956977,2992.5376156746124,2973.5769179453605,2955.471005769476,2938.142171369381,2921.5682125229096,2905.6381181192346,2890.351888158356 -Offshore Wind - Class 3/Moderate,6698.610247300872,6518.750045538961,6390.176976979125,6290.71102167813,6209.9060341071545,6142.067144280773,5700.964495409675,5267.121973186664,4838.98542206016,4387.614245437564,3946.4227876778045,3895.624103363368,3850.7867157003407,3810.6784013585443,3783.7249036497483,3758.591988158514,3735.0465315521074,3712.9331182753676,3692.074130550974,3672.336355045933,3653.6198817605004,3635.835901806014,3618.895606293813,3602.710186335237,3587.2463385970354,3572.42635530163,3558.1947308936083,3544.5292631508037,3531.3633454067212 -Offshore Wind - Class 3/Conservative,8134.017213627273,8106.530862586507,8081.42014931744,8058.31873715434,8036.937997209059,8017.0559072599435,7998.4615461964195,7981.010599574415,7406.361584378431,6801.850580369985,6203.955838566828,5611.0454956398025,5022.042743813888,4436.1705053132955,4417.509537583276,4400.069692072354,4383.6955532253705,4368.265008820417,4353.678148857749,4339.846164448704,4326.71355003787,4314.202597847667,4302.2467012115985,4290.812556796417,4279.866861268874,4269.36521018464,4259.263199099382,4249.538625790938,4240.169288037138 -Offshore Wind - Class 4/Advanced,6193.121154150112,5775.741579662744,5527.609544742227,5353.555224076568,4833.8789109621175,4341.433623333531,3866.883326770256,3790.9739291867513,3724.9223182446844,3636.2355418049915,3561.180929774854,3496.306036607554,3439.31293230897,3388.58085466103,3354.6225558590495,3323.0398948287666,3293.5331415709497,3265.8913749750254,3239.870370597176,3215.325813993325,3192.1022896083164,3170.0665841091563,3149.118787496101,3129.1478886583227,3110.098382040409,3091.870357642615,3074.4083099095274,3057.6678343968156,3041.5712233269 -Offshore Wind - Class 4/Moderate,7049.083425292803,6859.820582443846,6724.509139456812,6619.836763058031,6534.802252164545,6463.422107902782,5999.240249090751,5542.695954703617,5092.157361412223,4617.185222627807,4152.892352704947,4099.451603952828,4052.2607807402696,4010.054356403842,3981.6910175875432,3955.2370698774685,3930.470491051964,3907.1914611115417,3885.2445645010425,3864.4743856653104,3844.7810146046,3826.0645413191673,3808.2250558092674,3791.2070525194886,3774.9328236722495,3759.324661489973,3744.360363750493,3729.9733237873133,3716.1302382671856 -Offshore Wind - Class 4/Conservative,8559.600509204756,8530.67101372324,8504.23926823533,8479.927834964215,8457.425882799582,8436.500288408693,8416.940130680974,8398.578892950189,7793.868068942252,7157.729999459192,6528.541225513902,5904.614378221813,5284.794942030323,4668.261434719311,4648.6457714361795,4630.284533705393,4613.04450819396,4596.80358267997,4581.461847163677,4566.908290534257,4553.087407236295,4539.91038838113,4527.343930635513,4515.310326221866,4503.787372918023,4492.730666279654,4482.106902973509,4471.87167855526,4462.013891913822 -Offshore Wind - Class 5/Advanced,6343.985253764009,5916.437061524889,5662.266022175382,5483.959975965049,4951.639497327402,4447.193908618417,3961.087355418051,3883.3351733948184,3815.6739013457595,3724.8113071338576,3647.9250117750753,3581.4848619451136,3523.1041187611927,3471.1398177830724,3436.3489356498894,3403.9780957327353,3373.7719724767076,3345.4419369936563,3318.799270395175,3293.655253792859,3269.8544716315496,3247.2859128004197,3225.82746507756,3205.379218463226,3185.8634651798384,3167.191396338737,3149.3075063845063,3132.1562897617346,3115.6600386928417 -Offshore Wind - Class 5/Moderate,7220.806512631096,7026.914506460652,6888.328235704221,6781.091502645336,6694.0032862015505,6620.880267499804,6145.386376494501,5677.707667691418,5216.201176650317,4729.650579006644,4254.067879112678,4199.3171992528005,4150.971860487641,4107.733032820523,4078.692526228179,4051.594714075307,4026.217574140254,4002.372387534614,3979.87043536998,3958.611807646609,3938.4410888093425,3919.2694699695194,3900.997041127395,3883.5682967275548,3866.883326770256,3850.9088279222506,3835.5670924059586,3820.8359179992153,3806.6486980355244 -Offshore Wind - Class 5/Conservative,8768.101577560034,8738.472712080307,8711.3971021496,8686.497309991104,8663.4625044945,8642.015157882723,8621.966551267367,8603.161269093272,7983.7192706785945,7332.095151235167,6687.58684399575,6048.451474520361,5413.534527256398,4781.9923177615765,4761.888205590806,4743.082923416711,4725.432156795218,4708.791591282249,4693.061316878064,4678.152524693997,4663.9986080635545,4650.510758098074,4637.622368131058,4625.311235940343,4613.510754859432,4602.187621555078,4591.297431582949,4580.8179827208805,4570.715971635624 -Offshore Wind - Class 6/Advanced,6245.31857846097,5824.419951760386,5574.2009079563195,5398.681240627745,4874.619988635627,4378.022885462111,3899.4761889090646,3822.922926882763,3756.3273614976433,3666.874608393244,3591.187233031393,3525.76838542104,3468.2979333459007,3417.1551145879002,3382.897085786687,3351.0479980904197,3321.297020388783,3293.4221304601224,3267.1791038606184,3242.43472725728,3219.0113828727817,3196.7869584852156,3175.661544094837,3155.5352297019017,3136.3081053066644,3117.9357664647955,3100.3294042876328,3083.433513219763,3067.2036888168554 -Offshore Wind - Class 6/Moderate,7108.496571807416,6917.63516896255,6781.191412645079,6675.630947359683,6589.885965356904,6517.906361096676,6049.816911183533,5589.40943013962,5135.074256857943,4656.094616972671,4187.905257059785,4134.009362753274,4086.4077984306555,4043.8461385395826,4015.2496763905465,3988.573706458818,3963.5962065227413,3940.117356582831,3917.9817410839264,3897.045045581953,3877.1851578550027,3858.313269014411,3840.329469060437,3823.167151326583,3806.7486080352687,3791.0183336310824,3775.9208225586103,3761.411670373521,3747.457573742566 -Offshore Wind - Class 6/Conservative,8631.746630131225,8602.572910205889,8575.919142496326,8551.407889225724,8528.717218172684,8507.602904893387,8487.876230499429,8469.359577213485,7859.564444329673,7218.064538193668,6583.5805342619315,5954.391760316641,5329.332599694117,4707.614873507484,4687.82159244703,4669.304939161085,4651.931700316659,4635.546460358593,4620.071511509308,4605.406943769062,4591.46394824919,4578.1870193942805,4565.498449426754,4553.376036124446,4541.753172820858,4530.607657293826,4519.883983987938,4509.57105179211,4499.62445626201 -Offshore Wind - Class 7/Advanced,6639.330314119253,6191.877829708849,5925.884107056268,5739.274429756074,5182.154068959674,4654.229630310778,4145.49901272387,4064.127868487676,3993.302779780048,3898.2106622456367,3817.749809118224,3748.2235504072723,3687.12303500809,3632.7275907028584,3596.327047462684,3562.468658660448,3530.830492074752,3501.1905254839417,3473.3045344441985,3446.9949011781987,3422.0840079086192,3398.4719446357153,3376.0143969154124,3354.600353636884,3334.185410355798,3314.647454850245,3295.930981564813,3277.9693838330036,3260.718257210487 -Offshore Wind - Class 7/Moderate,7556.9703584374265,7354.053148956748,7209.017132661268,7096.784899615168,7005.633676515115,6929.1137178220615,6431.484211317853,5942.036223681595,5459.037981584386,4949.841117332005,4452.1005997169705,4394.818866530236,4344.220002215288,4298.971873442202,4268.565930186685,4240.213692481469,4213.65983477165,4188.704537057739,4165.170181562415,4142.9124538416,4121.798140562304,4101.738432835865,4082.622319551455,4064.3609918204124,4046.9100451984077,4030.191771907861,4014.139565282276,3998.720121988406,3983.8779364708357 -Offshore Wind - Class 7/Conservative,9176.311634293092,9145.295129928027,9116.965094444975,9090.899685622795,9066.78807235117,9044.352726853032,9023.371626906728,9003.700458068184,8355.417773060648,7673.443215917119,6998.939706532247,6330.053359355221,5665.574153278028,5004.625100525131,4983.577393912332,4963.895123962704,4945.42287512109,4928.005231832333,4911.5533852077715,4895.956324136578,4881.136340841173,4867.004626432895,4853.538978689579,4840.639487611482,4828.283950976436,4816.439065451195,4805.038224369262,4794.070326619554,4783.502068868823 -Offshore Wind - Class 8/Advanced,14962.466056151407,9892.52201801567,8881.477225047653,8330.595688679732,7538.831142928296,6843.22442137521,6205.665409673563,6026.815409020179,5875.751489406793,5203.013056684069,4832.069429855637,4581.217622719857,4394.05288986553,4246.030674688804,3943.936138795279,3739.4758748741046,3586.8911030423887,3466.1665200180223,3366.889283605434,3282.964883820219,3210.5079317834334,3146.9429697238916,3090.449415424029,3039.6951355539236,2993.7032323382964,2951.707729112441,2913.109165877892,2877.441295969175,2844.3155804983976 -Offshore Wind - Class 8/Moderate,15894.182309322448,12599.805483309212,11737.39346662747,11245.114695665126,10905.198674312842,10647.808312749352,10003.377713287513,9393.960018180514,8809.786249675575,7703.915765839132,6887.262529040281,6626.941474150958,6430.140976876847,6272.8271317239,5946.98731922448,5722.533954243362,5552.7868646777915,5417.075781691779,5304.488313091033,5208.585814447584,5125.249773549754,5051.704912626864,4985.986335017277,4926.67309850241,4872.688395307237,4823.177439878395,4777.518569995248,4735.167831214746,4695.692280204664 -Offshore Wind - Class 8/Conservative,17538.412276225525,16140.993312024124,15577.323295688933,15225.82881547739,14972.101820571193,14774.424335521546,14613.014180379087,14476.91455850518,13720.051905997752,12513.74967019612,11544.556066009884,10674.24005823726,9858.019764770635,9075.846578994653,8775.86125420684,8565.672816966993,8404.684504045672,8274.657189934003,8165.877402434623,8072.539260451279,7990.9016895491,7918.455838623398,7853.403327678775,7794.400922274222,7740.471724634464,7690.827555872628,7644.868955990249,7602.096374988604,7562.110172868718 -Offshore Wind - Class 9/Advanced,15710.902965347064,10387.354044527037,9325.732589466237,8747.309196502136,7915.946987518709,7185.538282721357,6516.074677768031,6328.277181581989,6169.653405321284,5463.267504906896,5073.773921459272,4810.3667576889575,4613.8437881919135,4458.417131923026,4141.202882734864,3926.5295966176054,3766.307260360991,3639.554774018719,3535.30423984108,3447.183620066605,3371.107705816859,3304.3567248765826,3245.0323872506315,3191.7470540536706,3143.4572208439236,3099.352506512355,3058.8334510604986,3021.3783022674675,2986.587420134285 -Offshore Wind - Class 9/Moderate,16689.232783954365,13230.059963918442,12324.497928458244,11807.596893114469,11450.68507069457,11180.41742027515,10503.760295340233,9863.847848089052,9250.46705632553,8089.268634852908,7231.7633092697215,6958.42065108039,6751.773468275924,6586.611137587508,6244.452691796518,6008.77610351079,5830.536663966954,5688.042802109412,5569.827070189735,5469.117790447479,5381.607731782551,5304.388403091289,5235.383896601224,5173.106663427274,5116.413289127923,5064.437887038721,5016.4810871614545,4972.021137275241,4930.580689603519 -Offshore Wind - Class 9/Conservative,18415.699781758085,16948.37712106892,16356.521383694753,15987.442743528212,15721.004976432325,15513.458603630155,15343.966839619488,15201.062236651887,14406.344795352454,13139.696919705262,12122.035864531956,11208.159096870817,10351.131119064185,9529.837617832765,9214.83248975006,8994.131300314895,8825.094681858618,8688.562116652485,8574.342784722581,8476.319973862337,8390.619396303893,8314.554583165229,8246.238345562291,8184.2941457208235,8127.656276976885,8075.525459332524,8027.268929456027,7982.364935126505,7940.380533011731 -Offshore Wind - Class 10/Advanced,16422.36207352625,10857.741424434298,9748.052158385406,9143.430143266132,8274.412965490184,7510.922949666387,6811.164412568371,6614.852364181897,6449.046169050686,5710.677967607038,5303.544718649003,5028.203860464787,4822.7889009905,4660.313039184097,4328.745053366004,4104.347193940299,3936.864731035599,3804.361869152488,3695.4044638757846,3603.287444111537,3523.7701854261545,3453.999702271383,3391.977794652336,3336.2835203504287,3285.8067682573896,3239.714955042018,3197.342014039351,3158.1883952506673,3121.843357565906 -Offshore Wind - Class 10/Moderate,17445.007527575686,13829.186929051779,12882.617389252086,12342.304110634894,11969.240171589669,11686.716894534946,10979.420703011776,10310.53435583475,9669.37858414231,8455.594199470937,7559.268288431545,7273.52568916284,7057.5313708267395,6884.8757901575,6527.231294406144,6280.886538369941,6094.576591068981,5945.621882561308,5822.0443139886875,5716.783578702523,5625.321524492156,5544.594244698758,5472.4703259944545,5407.3734106055,5348.1045785349625,5293.775740896227,5243.665325468918,5197.173872254569,5153.857336809871 -Offshore Wind - Class 10/Conservative,19249.648549623784,17715.885739104655,17097.220818465765,16711.446107230844,16432.941432388063,16215.970216276683,16038.807584507867,15889.442134890134,15058.734891460585,13734.727574849083,12670.974706460405,11715.72409779404,10819.875534531206,9961.393311172742,9632.134356459848,9401.43106593917,9224.734680835829,9082.029897867716,8962.626347062193,8860.174192879951,8770.58822644256,8691.070967757176,8619.668621273247,8554.915840327856,8495.724716034898,8441.229361729922,8390.785912970132,8343.839314201392,8299.956622091478 -Offshore Wind - Class 11/Advanced,17317.64448012386,11449.65266736388,10279.473447025355,9641.892233101544,8725.484412113548,7920.39853306287,7182.474376062531,6975.460856592335,6800.618357039806,6021.986425699203,5592.673156797934,5302.3235964299065,5085.707615873174,4914.38416853386,4564.732472762048,4328.090087812125,4151.4825115974445,4011.7639275105785,3896.8674278046296,3799.7216047199195,3715.852710490118,3642.285647345063,3576.900103067958,3518.1641243293907,3464.9342966878426,3416.322531256698,3371.6516602599118,3330.3666281433493,3292.034491574785 -Offshore Wind - Class 11/Moderate,18396.017511808455,14583.085584900125,13584.918080788042,13015.153554468445,12621.741278808628,12323.831861793284,11577.981511479895,10872.616913285116,10196.503742793251,8916.556736068986,7971.352632932466,7670.0573770368965,7442.273678730968,7260.204355863599,6883.077410162104,6623.2781074936665,6426.82174466312,6269.74102284291,6139.447282065255,6028.436171238252,5931.97861704067,5846.866398369606,5770.801585230943,5702.163415406607,5639.675261122087,5582.371325713188,5529.518935848451,5480.496429307246,5434.826458313018 -Offshore Wind - Class 11/Conservative,20299.058782493612,18681.671302188504,18029.28120608037,17622.46988934373,17328.789995650895,17099.996096236442,16913.175497825676,16755.672933784324,15879.662056026278,14483.475315155054,13361.73024247035,12354.415422826121,11409.733071910488,10504.437463116277,10157.228011782658,9913.958263516362,9727.626113993238,9577.139452156152,9451.230650256166,9343.194637199325,9248.713080774463,9164.877489877908,9089.56755229287,9021.28461802318,8958.863070405156,8901.414820552181,8848.2071951328,8798.696239703955,8752.426808711261 -Offshore Wind - Class 12/Advanced,18716.917329876076,12374.79706277396,11110.058578232993,10420.957107774371,9430.527078086927,8560.366485869463,7762.829362355023,7539.09756959428,7350.123355633473,6508.581427787208,6044.554984530333,5730.74877644456,5496.637444821493,5311.459810850968,4933.566888484766,4677.808390250433,4486.924785183401,4335.927472236511,4211.728241443259,4106.73393282308,4016.1044619439144,3936.5983043696147,3865.9175301060613,3802.4302758240983,3744.904318193545,3692.373860550207,3644.0840273404606,3599.468661899088,3558.0282142273677 -Offshore Wind - Class 12/Moderate,19882.44518467095,15761.424121884434,14682.607045756533,14066.784009554813,13641.589252865226,13319.612627022587,12513.483243530134,11751.136642147854,11020.406005129105,9637.018845336237,8615.450199061823,8289.81020656189,8043.620866080845,7846.8536721399805,7439.231974294307,7158.451571679568,6946.120620000758,6776.3513282130225,6635.511531906804,6515.541824436061,6411.291290258422,6319.296382716084,6237.092655148687,6162.903929783002,6095.364769955853,6033.44277233655,5976.316454704974,5923.330851507246,5873.9642105224775 -Offshore Wind - Class 12/Conservative,21939.247944962586,20191.178184991928,19486.080013463135,19046.38720569954,18728.97313651189,18481.695887144742,18279.788878772586,18109.54223920829,17162.761778298027,15653.765546604407,14441.379901929455,13352.660634715785,12331.647043995503,11353.217315388461,10977.944255237775,10715.01443924402,10513.629183092753,10350.98680462011,10214.90938496837,10098.136797489444,9996.028777750767,9905.410407982683,9824.017061524324,9750.216875046533,9682.755422996963,9620.655807600337,9563.163153303032,9509.655797884416,9459.634191345769 -Offshore Wind - Class 13/Advanced,19699.321256250725,13024.323072222754,11693.199943407242,10967.919951930098,9925.50341904237,9009.683956941759,8170.273442423372,7934.796674137133,7735.909167979474,6850.195919135144,6361.8247392739095,6031.544482341409,5785.133119638708,5590.253114581905,5192.511405599835,4923.331664066516,4722.434856802888,4563.489148320786,4432.795767544154,4322.295307826956,4226.892359182229,4143.212183840833,4068.823638475658,4002.017151979968,3941.4605910238374,3886.165956720907,3835.345070184305,3788.3873703044824,3744.782205971635 -Offshore Wind - Class 13/Moderate,20926.016233111273,16588.690020878348,15453.246177117591,14805.118907665214,14357.599816588314,14018.71619856672,13170.280480738102,12367.925475013768,11598.818296982125,10142.84097181948,9067.653959015619,8724.907154337247,8465.80722166702,8258.704893308164,7829.702455517209,7534.179777384645,7310.692209067721,7132.0309273027415,6983.797791015443,6857.53375356081,6747.799270508317,6650.975379645005,6564.4533198664385,6486.368104510724,6415.287690248194,6350.124168192743,6289.989449457756,6234.228568489351,6182.275368622313 -Offshore Wind - Class 13/Conservative,23090.777298682176,21250.956855613,20508.8364786234,20046.075562029953,19712.00982621825,19451.744276884343,19239.24680853929,19060.06377455343,18063.583639325912,16475.380980057223,15199.374867767316,14053.507080699905,12978.897325672348,11949.102756085651,11554.147425985337,11277.4078278047,11065.454313902703,10894.275181007464,10751.059746929546,10628.14824502189,10520.68948974135,10425.308743318788,10339.652570204673,10261.978095959019,10190.975389474066,10125.62314853021,10065.099890907328,10008.78395438479,9956.142485630624 -Offshore Wind - Class 14/Advanced,21719.279428858878,14359.83113991594,12892.20874922754,12092.562414607388,10943.26438421542,9933.51842124408,9008.052093612601,8748.43040872149,8529.15016150491,7552.607621781925,7014.159329826628,6650.00958298081,6378.3431925649675,6163.470086448219,5724.953996459391,5428.165791663398,5206.6653222302775,5031.434283789852,4887.341861936402,4765.496066692683,4660.32414029518,4568.051704975775,4486.047797407868,4412.3808242630685,4345.618742211708,4284.662541256601,4228.635233622212,4176.848550421415,4128.76963832224 -Offshore Wind - Class 14/Moderate,23071.76109539751,18289.691069858352,17037.818773062238,16323.229151557733,15829.829168376034,15456.187971554504,14520.75284617076,13636.116405101457,12788.169136160472,11182.89296804659,9997.44971996935,9619.556797603149,9333.891906112021,9105.55315225196,8632.545910129182,8306.728299851926,8060.328038260309,7863.338822097791,7699.91936584936,7560.689230650132,7439.731524293029,7332.972139010701,7237.580291477056,7151.480073919633,7073.106229675768,7001.259838748531,6934.964003362645,6873.486050186651,6816.204316999917 -Offshore Wind - Class 14/Conservative,25458.499978178083,23430.016152258413,22611.808759907984,22101.60169454708,21733.26682882308,21446.32530955744,21212.014157934886,21014.469886218234,19915.82622569663,18164.770266844727,16757.90425711195,15494.553411456318,14309.742926710793,13174.365689616536,12738.902405175448,12433.78836706743,12200.109978776587,12011.368888148516,11853.466684108185,11717.966522232746,11599.473262536003,11494.323538360664,11399.875285269052,11314.241314377101,11235.945177910815,11163.887865873006,11097.170188265978,11035.081673980436,10977.045065240078 +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 e0937ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.57,68.02,65.31,63.42,61.97,60.8,59.84,59.01,58.29,57.32,56.5,55.8,55.17,54.62,54.25,53.91,53.59,53.28,53,52.73,52.48,52.24,52.01,51.79,51.59,51.39,51.2,51.02,50.84 -Offshore Wind - Class 1/Moderate,72.57,70.15,68.42,67.08,65.99,65.08,64.3,63.61,63,62.08,61.29,60.61,60,59.46,59.1,58.76,58.45,58.15,57.87,57.6,57.35,57.11,56.88,56.67,56.46,56.26,56.07,55.88,55.71 -Offshore Wind - Class 1/Conservative,72.57,72.17,71.81,71.48,71.17,70.88,70.62,70.37,70.13,69.46,68.89,68.39,67.95,67.55,67.28,67.03,66.8,66.57,66.36,66.17,65.98,65.8,65.62,65.46,65.3,65.15,65.01,64.87,64.73 -Offshore Wind - Class 2/Advanced,72.44,67.9,65.2,63.31,61.86,60.7,59.73,58.91,58.19,57.22,56.41,55.7,55.08,54.53,54.16,53.81,53.49,53.19,52.91,52.64,52.39,52.15,51.92,51.71,51.5,51.3,51.11,50.93,50.75 -Offshore Wind - Class 2/Moderate,72.44,70.03,68.3,66.96,65.88,64.97,64.19,63.5,62.89,61.97,61.18,60.5,59.9,59.36,59.0,58.66,58.35,58.05,57.77,57.5,57.25,57.01,56.79,56.57,56.36,56.16,55.97,55.79,55.61 -Offshore Wind - Class 2/Conservative,72.44,72.05,71.69,71.35,71.05,70.76,70.49,70.24,70.01,69.34,68.77,68.27,67.83,67.43,67.17,66.92,66.68,66.46,66.25,66.05,65.86,65.68,65.51,65.35,65.19,65.04,64.89,64.75,64.62 -Offshore Wind - Class 3/Advanced,72.77,68.21,65.49,63.59,62.14,60.97,60,59.17,58.45,57.48,56.66,55.95,55.33,54.77,54.4,54.06,53.73,53.43,53.15,52.88,52.63,52.38,52.16,51.94,51.73,51.53,51.34,51.16,50.98 -Offshore Wind - Class 3/Moderate,72.77,70.34,68.61,67.27,66.18,65.26,64.47,63.78,63.17,62.25,61.46,60.77,60.17,59.63,59.26,58.93,58.61,58.31,58.03,57.76,57.51,57.27,57.04,56.82,56.61,56.41,56.22,56.04,55.86 -Offshore Wind - Class 3/Conservative,72.77,72.37,72.01,71.68,71.37,71.08,70.81,70.56,70.32,69.65,69.08,68.58,68.14,67.74,67.47,67.22,66.98,66.76,66.55,66.35,66.16,65.98,65.81,65.64,65.48,65.33,65.18,65.04,64.91 -Offshore Wind - Class 4/Advanced,72.89,68.32,65.6,63.7,62.24,61.07,60.1,59.27,58.55,57.58,56.75,56.04,55.42,54.86,54.49,54.15,53.82,53.52,53.24,52.97,52.71,52.47,52.24,52.02,51.82,51.62,51.42,51.24,51.07 -Offshore Wind - Class 4/Moderate,72.89,70.46,68.72,67.38,66.29,65.37,64.58,63.89,63.28,62.35,61.56,60.88,60.27,59.73,59.36,59.02,58.71,58.41,58.13,57.86,57.61,57.37,57.14,56.92,56.71,56.51,56.32,56.13,55.95 -Offshore Wind - Class 4/Conservative,72.89,72.49,72.13,71.79,71.49,71.2,70.93,70.68,70.44,69.77,69.2,68.7,68.25,67.85,67.58,67.33,67.09,66.87,66.66,66.46,66.27,66.09,65.91,65.75,65.59,65.44,65.29,65.15,65.02 -Offshore Wind - Class 5/Advanced,72.91,68.34,65.62,63.72,62.26,61.09,60.12,59.29,58.56,57.59,56.77,56.06,55.44,54.88,54.51,54.16,53.84,53.54,53.25,52.98,52.73,52.49,52.26,52.04,51.83,51.63,51.44,51.26,51.08 -Offshore Wind - Class 5/Moderate,72.91,70.48,68.74,67.4,66.31,65.39,64.6,63.91,63.3,62.37,61.58,60.89,60.29,59.75,59.38,59.04,58.72,58.42,58.14,57.88,57.62,57.38,57.15,56.93,56.73,56.53,56.33,56.15,55.97 -Offshore Wind - Class 5/Conservative,72.91,72.51,72.15,71.82,71.51,71.22,70.95,70.7,70.46,69.79,69.22,68.72,68.27,67.87,67.6,67.35,67.11,66.89,66.68,66.48,66.29,66.11,65.93,65.77,65.61,65.46,65.31,65.17,65.04 -Offshore Wind - Class 6/Advanced,72.8,68.24,65.53,63.62,62.17,61,60.03,59.2,58.48,57.51,56.69,55.98,55.35,54.8,54.43,54.08,53.76,53.46,53.17,52.91,52.65,52.41,52.18,51.96,51.75,51.56,51.36,51.18,51.01 -Offshore Wind - Class 6/Moderate,72.8,70.38,68.64,67.3,66.21,65.29,64.51,63.82,63.2,62.28,61.49,60.8,60.2,59.66,59.29,58.95,58.64,58.34,58.06,57.79,57.54,57.3,57.07,56.85,56.64,56.44,56.25,56.07,55.89 -Offshore Wind - Class 6/Conservative,72.8,72.41,72.04,71.71,71.4,71.11,70.85,70.59,70.36,69.69,69.12,68.61,68.17,67.77,67.5,67.25,67.01,66.79,66.58,66.38,66.19,66.01,65.84,65.67,65.51,65.36,65.22,65.08,64.94 -Offshore Wind - Class 7/Advanced,72.79,68.22,65.51,63.61,62.16,60.99,60.02,59.19,58.46,57.49,56.67,55.96,55.34,54.79,54.42,54.07,53.75,53.45,53.16,52.89,52.64,52.4,52.17,51.95,51.74,51.54,51.35,51.17,50.99 -Offshore Wind - Class 7/Moderate,72.79,70.36,68.62,67.28,66.19,65.28,64.49,63.8,63.19,62.26,61.48,60.79,60.19,59.64,59.28,58.94,58.62,58.32,58.04,57.78,57.52,57.28,57.06,56.84,56.63,56.43,56.24,56.05,55.88 -Offshore Wind - Class 7/Conservative,72.79,72.39,72.03,71.69,71.39,71.1,70.83,70.58,70.34,69.67,69.1,68.6,68.15,67.76,67.49,67.23,67.0,66.78,66.56,66.37,66.18,65.99,65.82,65.66,65.5,65.35,65.2,65.06,64.93 -Offshore Wind - Class 8/Advanced,67.05,55.3,52.95,51.68,50.82,50.18,49.67,49.26,48.91,47.35,46.49,45.91,45.47,45.13,44.43,43.96,43.6,43.32,43.09,42.9,42.73,42.58,42.45,42.33,42.23,42.13,42.04,41.96,41.88 -Offshore Wind - Class 8/Moderate,67.05,59.27,57.23,56.07,55.27,54.66,54.17,53.77,53.43,51.85,50.96,50.34,49.88,49.51,48.74,48.21,47.81,47.49,47.22,46.99,46.8,46.62,46.47,46.33,46.2,46.08,45.97,45.87,45.78 -Offshore Wind - Class 8/Conservative,67.05,63.55,62.14,61.26,60.62,60.13,59.72,59.38,59.09,57.67,56.84,56.27,55.82,55.47,54.72,54.19,53.79,53.46,53.19,52.95,52.75,52.57,52.41,52.26,52.12,52.0,51.88,51.78,51.68 -Offshore Wind - Class 9/Advanced,68.34,56.36,53.98,52.67,51.8,51.15,50.63,50.21,49.85,48.26,47.39,46.79,46.35,46.0,45.29,44.8,44.44,44.16,43.92,43.72,43.55,43.4,43.27,43.15,43.04,42.94,42.85,42.77,42.69 -Offshore Wind - Class 9/Moderate,68.34,60.41,58.34,57.15,56.34,55.72,55.22,54.81,54.46,52.85,51.94,51.31,50.84,50.46,49.68,49.14,48.73,48.4,48.13,47.9,47.7,47.52,47.36,47.22,47.09,46.97,46.86,46.76,46.67 -Offshore Wind - Class 9/Conservative,68.34,64.78,63.34,62.44,61.79,61.29,60.88,60.53,60.23,58.78,57.94,57.35,56.9,56.54,55.77,55.23,54.82,54.49,54.21,53.98,53.77,53.58,53.42,53.27,53.13,53.0,52.88,52.78,52.67 -Offshore Wind - Class 10/Advanced,70.33,58,55.54,54.2,53.3,52.63,52.1,51.67,51.3,49.66,48.76,48.15,47.7,47.34,46.6,46.11,45.73,45.44,45.2,45.0,44.82,44.66,44.53,44.4,44.29,44.19,44.1,44.01,43.93 -Offshore Wind - Class 10/Moderate,70.33,62.17,60.03,58.81,57.97,57.33,56.82,56.4,56.04,54.39,53.45,52.81,52.32,51.93,51.12,50.56,50.14,49.81,49.53,49.29,49.09,48.9,48.74,48.59,48.46,48.34,48.22,48.12,48.02 -Offshore Wind - Class 10/Conservative,70.33,66.66,65.18,64.26,63.59,63.07,62.65,62.29,61.98,60.49,59.63,59.02,58.55,58.18,57.39,56.84,56.42,56.08,55.79,55.54,55.33,55.14,54.97,54.81,54.67,54.54,54.42,54.31,54.2 -Offshore Wind - Class 11/Advanced,74.13,61.14,58.54,57.13,56.18,55.47,54.92,54.46,54.07,52.35,51.4,50.75,50.27,49.89,49.12,48.6,48.2,47.9,47.64,47.43,47.24,47.08,46.93,46.8,46.68,46.58,46.48,46.39,46.3 -Offshore Wind - Class 11/Moderate,74.13,65.53,63.28,61.99,61.1,60.43,59.89,59.45,59.07,57.32,56.34,55.66,55.14,54.73,53.88,53.3,52.85,52.5,52.2,51.95,51.74,51.54,51.37,51.22,51.08,50.95,50.83,50.72,50.62 -Offshore Wind - Class 11/Conservative,74.13,70.26,68.7,67.73,67.02,66.48,66.03,65.65,65.33,63.76,62.85,62.21,61.72,61.32,60.49,59.91,59.46,59.1,58.8,58.54,58.32,58.12,57.94,57.78,57.63,57.49,57.36,57.24,57.13 -Offshore Wind - Class 12/Advanced,74.39,61.35,58.75,57.33,56.38,55.67,55.11,54.65,54.26,52.53,51.57,50.93,50.45,50.07,49.29,48.76,48.37,48.06,47.81,47.59,47.4,47.24,47.09,46.96,46.85,46.74,46.64,46.55,46.46 -Offshore Wind - Class 12/Moderate,74.39,65.75,63.5,62.21,61.32,60.64,60.1,59.65,59.27,57.52,56.53,55.85,55.33,54.92,54.07,53.48,53.04,52.68,52.39,52.13,51.92,51.72,51.55,51.4,51.25,51.12,51.0,50.89,50.79 -Offshore Wind - Class 12/Conservative,74.39,70.5,68.94,67.96,67.26,66.71,66.26,65.88,65.55,63.98,63.06,62.42,61.93,61.53,60.7,60.12,59.67,59.31,59.01,58.75,58.52,58.32,58.14,57.98,57.83,57.69,57.56,57.44,57.33 -Offshore Wind - Class 13/Advanced,69.89,57.64,55.19,53.86,52.97,52.3,51.77,51.34,50.98,49.35,48.45,47.85,47.4,47.04,46.31,45.81,45.45,45.15,44.91,44.71,44.54,44.38,44.25,44.12,44.01,43.91,43.82,43.73,43.65 -Offshore Wind - Class 13/Moderate,69.89,61.78,59.66,58.44,57.61,56.97,56.47,56.05,55.69,54.04,53.11,52.47,51.99,51.6,50.8,50.25,49.83,49.49,49.22,48.98,48.78,48.6,48.43,48.29,48.15,48.03,47.92,47.82,47.72 -Offshore Wind - Class 13/Conservative,69.89,66.24,64.77,63.85,63.19,62.67,62.25,61.9,61.59,60.11,59.25,58.65,58.19,57.81,57.03,56.48,56.06,55.72,55.44,55.19,54.98,54.79,54.62,54.47,54.33,54.2,54.08,53.97,53.86 -Offshore Wind - Class 14/Advanced,71.09,58.63,56.14,54.79,53.88,53.2,52.66,52.22,51.85,50.2,49.29,48.67,48.21,47.85,47.11,46.6,46.23,45.93,45.69,45.48,45.3,45.15,45.01,44.88,44.77,44.67,44.57,44.48,44.4 -Offshore Wind - Class 14/Moderate,71.09,62.84,60.68,59.45,58.6,57.95,57.44,57.01,56.64,54.97,54.03,53.37,52.88,52.49,51.67,51.11,50.69,50.35,50.06,49.82,49.61,49.43,49.27,49.12,48.98,48.86,48.74,48.64,48.54 -Offshore Wind - Class 14/Conservative,71.09,67.38,65.88,64.95,64.28,63.75,63.32,62.96,62.65,61.14,60.27,59.66,59.19,58.81,58.01,57.45,57.03,56.68,56.39,56.14,55.93,55.73,55.56,55.41,55.26,55.13,55.01,54.89,54.79 +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 de7ace4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,1113.05,1038.04,993.45,962.16,868.76,780.26,694.97,681.33,669.46,653.52,640.03,628.37,618.13,609.01,602.91,597.23,591.93,586.96,582.28,577.87,573.7,569.74,565.97,562.38,558.96,555.68,552.55,549.54,546.64 -Offshore Wind - Class 1/Moderate,1266.89,1232.87,1208.56,1189.74,1174.46,1161.63,1078.21,996.16,915.18,829.82,746.38,736.77,728.29,720.7,715.61,710.85,706.4,702.22,698.27,694.54,691.0,687.64,684.43,681.37,678.45,675.64,672.95,670.37,667.88 -Offshore Wind - Class 1/Conservative,1538.37,1533.17,1528.42,1524.05,1520,1516.24,1512.73,1509.43,1400.75,1286.42,1173.34,1061.2,949.81,839.0,835.47,832.17,829.08,826.16,823.4,820.78,818.3,815.93,813.67,811.51,809.44,807.45,805.54,803.7,801.93 -Offshore Wind - Class 2/Advanced,1060.71,989.22,946.73,916.91,827.91,743.57,662.29,649.29,637.98,622.78,609.93,598.82,589.06,580.37,574.55,569.14,564.09,559.36,554.9,550.7,546.72,542.94,539.36,535.94,532.67,529.55,526.56,523.69,520.94 -Offshore Wind - Class 2/Moderate,1207.31,1174.9,1151.72,1133.79,1119.23,1107.01,1027.5,949.31,872.14,790.79,711.28,702.12,694.04,686.81,681.95,677.42,673.18,669.19,665.43,661.88,658.5,655.3,652.24,649.33,646.54,643.87,641.3,638.84,636.47 -Offshore Wind - Class 2/Conservative,1466.02,1461.07,1456.54,1452.38,1448.52,1444.94,1441.59,1438.44,1334.87,1225.92,1118.16,1011.3,905.14,799.54,796.18,793.04,790.09,787.31,784.68,782.18,779.82,777.56,775.41,773.35,771.37,769.48,767.66,765.91,764.22 -Offshore Wind - Class 3/Advanced,1219.35,1137.18,1088.32,1054.05,951.73,854.78,761.34,746.4,733.39,715.93,701.15,688.38,677.16,667.17,660.49,654.27,648.46,643.01,637.89,633.06,628.49,624.15,620.02,616.09,612.34,608.75,605.32,602.02,598.85 -Offshore Wind - Class 3/Moderate,1387.88,1350.62,1323.98,1303.37,1286.63,1272.57,1181.18,1091.29,1002.59,909.07,817.66,807.13,797.84,789.53,783.95,778.74,773.86,769.28,764.96,760.87,756.99,753.31,749.8,746.44,743.24,740.17,737.22,734.39,731.66 -Offshore Wind - Class 3/Conservative,1685.28,1679.59,1674.39,1669.6,1665.17,1661.05,1657.2,1653.58,1534.52,1409.27,1285.39,1162.55,1040.51,919.13,915.26,911.65,908.26,905.06,902.04,899.17,896.45,893.86,891.38,889.01,886.74,884.57,882.47,880.46,878.52 -Offshore Wind - Class 4/Advanced,1345.01,1254.36,1200.47,1162.67,1049.81,942.86,839.8,823.31,808.97,789.71,773.41,759.32,746.94,735.92,728.55,721.69,715.28,709.28,703.63,698.3,693.25,688.47,683.92,679.58,675.44,671.48,667.69,664.06,660.56 -Offshore Wind - Class 4/Moderate,1530.9,1489.8,1460.41,1437.68,1419.21,1403.71,1302.9,1203.75,1105.9,1002.75,901.91,890.31,880.06,870.89,864.73,858.99,853.61,848.55,843.79,839.28,835.0,830.93,827.06,823.36,819.83,816.44,813.19,810.07,807.06 -Offshore Wind - Class 4/Conservative,1858.95,1852.67,1846.93,1841.65,1836.76,1832.22,1827.97,1823.98,1692.65,1554.5,1417.85,1282.35,1147.74,1013.84,1009.58,1005.59,1001.85,998.32,994.99,991.83,988.83,985.97,983.24,980.62,978.12,975.72,973.41,971.19,969.05 -Offshore Wind - Class 5/Advanced,1416.54,1321.08,1264.32,1224.51,1105.65,993.01,884.47,867.11,852,831.71,814.54,799.71,786.67,775.07,767.3,760.07,753.33,747.0,741.05,735.44,730.12,725.08,720.29,715.73,711.37,707.2,703.21,699.38,695.69 -Offshore Wind - Class 5/Moderate,1612.33,1569.03,1538.09,1514.14,1494.7,1478.37,1372.2,1267.77,1164.72,1056.08,949.89,937.66,926.87,917.21,910.73,904.68,899.01,893.69,888.66,883.92,879.41,875.13,871.05,867.16,863.43,859.87,856.44,853.15,849.98 -Offshore Wind - Class 5/Conservative,1957.82,1951.21,1945.16,1939.6,1934.46,1929.67,1925.19,1920.99,1782.68,1637.18,1493.27,1350.55,1208.78,1067.77,1063.28,1059.08,1055.14,1051.42,1047.91,1044.58,1041.42,1038.41,1035.53,1032.78,1030.15,1027.62,1025.19,1022.85,1020.59 -Offshore Wind - Class 6/Advanced,1445.15,1347.75,1289.85,1249.24,1127.97,1013.06,902.33,884.61,869.2,848.5,830.99,815.85,802.55,790.72,782.79,775.42,768.54,762.09,756.01,750.29,744.87,739.73,734.84,730.18,725.73,721.48,717.41,713.5,709.74 -Offshore Wind - Class 6/Moderate,1644.88,1600.72,1569.15,1544.72,1524.88,1508.22,1399.91,1293.37,1188.24,1077.41,969.07,956.6,945.58,935.73,929.12,922.94,917.16,911.73,906.61,901.76,897.17,892.8,888.64,884.67,880.87,877.23,873.74,870.38,867.15 -Offshore Wind - Class 6/Conservative,1997.36,1990.61,1984.44,1978.77,1973.52,1968.63,1964.07,1959.78,1818.68,1670.24,1523.42,1377.83,1233.19,1089.33,1084.75,1080.46,1076.44,1072.65,1069.07,1065.68,1062.45,1059.38,1056.44,1053.64,1050.95,1048.37,1045.89,1043.5,1041.2 -Offshore Wind - Class 7/Advanced,1539.72,1435.95,1374.27,1330.99,1201.79,1079.36,961.38,942.51,926.08,904.03,885.37,869.25,855.08,842.46,834.02,826.17,818.83,811.96,805.49,799.39,793.61,788.14,782.93,777.96,773.23,768.7,764.36,760.19,756.19 -Offshore Wind - Class 7/Moderate,1752.53,1705.47,1671.84,1645.81,1624.67,1606.92,1491.52,1378.01,1266,1147.91,1032.48,1019.2,1007.46,996.97,989.92,983.34,977.19,971.4,965.94,960.78,955.88,951.23,946.8,942.56,938.52,934.64,930.92,927.34,923.9 -Offshore Wind - Class 7/Conservative,2128.07,2120.88,2114.31,2108.26,2102.67,2097.47,2092.6,2088.04,1937.7,1779.54,1623.12,1468,1313.9,1160.62,1155.74,1151.17,1146.89,1142.85,1139.03,1135.42,1131.98,1128.7,1125.58,1122.59,1119.72,1116.98,1114.33,1111.79,1109.34 -Offshore Wind - Class 8/Advanced,2905.14,1920.75,1724.44,1617.48,1463.75,1328.69,1204.9,1170.18,1140.85,1010.23,938.2,889.5,853.16,824.42,765.76,726.06,696.44,673.0,653.72,637.43,623.36,611.02,600.05,590.19,581.26,573.11,565.61,558.69,552.26 -Offshore Wind - Class 8/Moderate,3086.04,2446.4,2278.95,2183.37,2117.37,2067.4,1942.27,1823.95,1710.52,1495.81,1337.24,1286.7,1248.49,1217.94,1154.68,1111.1,1078.14,1051.79,1029.93,1011.31,995.13,980.85,968.09,956.57,946.09,936.48,927.61,919.39,911.72 -Offshore Wind - Class 8/Conservative,3405.29,3133.96,3024.52,2956.27,2907.01,2868.63,2837.29,2810.86,2663.91,2429.69,2241.51,2072.53,1914.05,1762.18,1703.94,1663.13,1631.87,1606.62,1585.5,1567.38,1551.53,1537.46,1524.83,1513.37,1502.9,1493.26,1484.34,1476.04,1468.27 -Offshore Wind - Class 9/Advanced,3304.49,2184.78,1961.49,1839.83,1664.97,1511.34,1370.53,1331.03,1297.67,1149.09,1067.17,1011.77,970.43,937.74,871.02,825.87,792.17,765.51,743.58,725.05,709.05,695.01,682.53,671.32,661.17,651.89,643.37,635.49,628.17 -Offshore Wind - Class 9/Moderate,3510.26,2782.69,2592.22,2483.5,2408.43,2351.59,2209.26,2074.67,1945.66,1701.42,1521.06,1463.57,1420.11,1385.37,1313.4,1263.83,1226.34,1196.37,1171.51,1150.32,1131.92,1115.68,1101.16,1088.06,1076.14,1065.21,1055.12,1045.77,1037.05 -Offshore Wind - Class 9/Conservative,3873.39,3564.77,3440.28,3362.65,3306.61,3262.96,3227.31,3197.25,3030.1,2763.68,2549.64,2357.42,2177.16,2004.42,1938.16,1891.74,1856.19,1827.47,1803.45,1782.83,1764.81,1748.81,1734.44,1721.41,1709.5,1698.53,1688.38,1678.94,1670.11 -Offshore Wind - Class 10/Advanced,3770.01,2492.57,2237.82,2099.02,1899.52,1724.25,1563.61,1518.54,1480.48,1310.98,1217.51,1154.3,1107.15,1069.85,993.73,942.22,903.77,873.35,848.34,827.19,808.94,792.92,778.68,765.9,754.31,743.73,734.0,725.01,716.67 -Offshore Wind - Class 10/Moderate,4004.78,3174.71,2957.41,2833.37,2747.73,2682.87,2520.5,2366.95,2219.76,1941.12,1735.35,1669.75,1620.17,1580.53,1498.43,1441.88,1399.11,1364.91,1336.54,1312.38,1291.38,1272.85,1256.29,1241.35,1227.74,1215.27,1203.77,1193.09,1183.15 -Offshore Wind - Class 10/Conservative,4419.06,4066.96,3924.94,3836.38,3772.44,3722.63,3681.96,3647.67,3456.97,3153.02,2908.82,2689.53,2483.87,2286.8,2211.21,2158.25,2117.68,2084.92,2057.51,2033.99,2013.43,1995.17,1978.78,1963.92,1950.33,1937.82,1926.24,1915.46,1905.39 -Offshore Wind - Class 11/Advanced,4354.62,2879.08,2584.83,2424.51,2194.07,1991.63,1806.07,1754.02,1710.05,1514.26,1406.31,1333.3,1278.83,1235.75,1147.83,1088.32,1043.91,1008.78,979.89,955.46,934.37,915.87,899.43,884.66,871.28,859.05,847.82,837.44,827.8 -Offshore Wind - Class 11/Moderate,4625.78,3667,3416,3272.73,3173.81,3098.9,2911.35,2733.98,2563.97,2242.12,2004.44,1928.68,1871.4,1825.62,1730.79,1665.46,1616.06,1576.56,1543.8,1515.88,1491.63,1470.23,1451.1,1433.84,1418.13,1403.72,1390.43,1378.1,1366.62 -Offshore Wind - Class 11/Conservative,5104.31,4697.61,4533.56,4431.27,4357.42,4299.89,4252.91,4213.31,3993.03,3641.95,3359.88,3106.59,2869.04,2641.4,2554.09,2492.92,2446.07,2408.23,2376.56,2349.4,2325.64,2304.56,2285.62,2268.45,2252.76,2238.31,2224.93,2212.48,2200.85 -Offshore Wind - Class 12/Advanced,5111.14,3379.26,3033.89,2845.71,2575.25,2337.63,2119.84,2058.75,2007.14,1777.34,1650.62,1564.93,1501,1450.43,1347.24,1277.4,1225.27,1184.04,1150.12,1121.45,1096.7,1074.99,1055.69,1038.35,1022.64,1008.3,995.11,982.93,971.61 -Offshore Wind - Class 12/Moderate,5429.42,4304.07,4009.47,3841.3,3725.19,3637.27,3417.13,3208.95,3009.41,2631.64,2352.67,2263.75,2196.52,2142.79,2031.48,1954.8,1896.82,1850.46,1812,1779.24,1750.77,1725.65,1703.2,1682.94,1664.5,1647.59,1631.99,1617.52,1604.04 -Offshore Wind - Class 12/Conservative,5991.08,5513.73,5321.18,5201.11,5114.43,5046.91,4991.77,4945.28,4686.74,4274.67,3943.59,3646.29,3367.48,3100.29,2997.81,2926.01,2871.02,2826.61,2789.45,2757.56,2729.68,2704.93,2682.7,2662.55,2644.13,2627.17,2611.47,2596.86,2583.2 -Offshore Wind - Class 13/Advanced,5151.93,3406.23,3058.1,2868.42,2595.8,2356.29,2136.76,2075.17,2023.16,1791.52,1663.8,1577.42,1512.98,1462.01,1357.99,1287.59,1235.05,1193.48,1159.3,1130.4,1105.45,1083.57,1064.11,1046.64,1030.8,1016.34,1003.05,990.77,979.37 -Offshore Wind - Class 13/Moderate,5472.75,4338.41,4041.46,3871.96,3754.92,3666.29,3444.4,3234.56,3033.42,2652.64,2371.45,2281.81,2214.05,2159.89,2047.69,1970.4,1911.95,1865.23,1826.46,1793.44,1764.74,1739.42,1716.79,1696.37,1677.78,1660.74,1645.01,1630.43,1616.84 -Offshore Wind - Class 13/Conservative,6038.89,5557.73,5363.64,5242.62,5155.25,5087.18,5031.61,4984.75,4724.14,4308.78,3975.07,3675.39,3394.35,3125.03,3021.74,2949.36,2893.93,2849.16,2811.71,2779.56,2751.46,2726.51,2704.11,2683.8,2665.23,2648.14,2632.31,2617.58,2603.81 -Offshore Wind - Class 14/Advanced,5954.53,3936.87,3534.51,3315.28,3000.19,2723.36,2469.64,2398.46,2338.34,2070.61,1922.99,1823.16,1748.68,1689.77,1569.55,1488.18,1427.45,1379.41,1339.91,1306.5,1277.67,1252.37,1229.89,1209.69,1191.39,1174.68,1159.32,1145.12,1131.94 -Offshore Wind - Class 14/Moderate,6325.33,5014.28,4671.07,4475.16,4339.89,4237.45,3980.99,3738.46,3505.99,3065.89,2740.89,2637.29,2558.97,2496.37,2366.69,2277.36,2209.81,2155.8,2111,2072.83,2039.67,2010.4,1984.25,1960.64,1939.15,1919.46,1901.28,1884.43,1868.72 -Offshore Wind - Class 14/Conservative,6979.67,6423.54,6199.23,6059.35,5958.37,5879.7,5815.46,5761.3,5460.1,4980.03,4594.33,4247.97,3923.14,3611.87,3492.48,3408.83,3344.77,3293.02,3249.73,3212.58,3180.1,3151.27,3125.38,3101.9,3080.43,3060.68,3042.39,3025.36,3009.45 +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 c2bc3d0..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,66.65865929322385,61.130973026204714,57.84719878074866,55.146471771178796,50.67418610938255,46.47440397734445,41.77367402510339,41.017268982522744,40.359356868719594,38.84877243404461,38.11274613711184,37.47826274753763,36.341254145665424,35.852232558231606,35.524656316767846,35.22068902671002,34.93635976373067,34.6679829039124,34.41760425642949,34.180420229838255,33.434469556151456,33.22520957837629,33.025944993080884,32.835833106494285,32.65625566460564,32.48285748875061,32.31711395439645,32.15846326777449,31.169220089399396 -Offshore Wind - Class 1/Moderate,73.8629331187557,71.76311171643461,70.6281461392857,68.30765492759407,67.38618129343119,66.61363908449785,62.583215728762475,58.63394490006733,53.83776842794974,49.75907026357891,45.7930393997685,45.2244829822452,44.720572211542525,44.27106151574975,43.24870227995342,42.971304833186686,42.71308975348572,42.46881765233465,42.23896310655912,42.02065701697722,41.81477307024807,41.61864171370561,41.43136500036895,41.25451507039571,41.08375051562713,40.92014454614923,40.76359745169343,40.61183876911066,39.38052443237875 -Offshore Wind - Class 1/Conservative,86.57640029265025,87.79083871962501,87.94022252484335,87.6778818206167,87.4212741382999,85.67910365024345,85.46185989965333,85.25666018905831,80.06818702574449,74.52787628077533,69.06640933975703,63.66319029321574,58.306911813658054,52.98629234943919,52.76626596342666,52.56108766642881,52.36939331517387,52.18609226322579,52.014386409415984,51.85322642913803,51.698466152314346,51.55102443484636,50.537492160894935,50.40601027065087,50.27885983376229,50.15745993296449,50.04160430810147,49.929048693408234,48.46931498763714 -Offshore Wind - Class 2/Advanced,69.44863779740213,63.56757078917999,60.09990562596918,57.24442734119523,52.61196481379966,48.264291317392825,43.35622862948772,42.57340592751113,41.89101468971148,40.290936895040495,39.53005377133758,38.87046392603421,38.29170096469643,37.157580778617714,36.818183964104485,36.5015860533134,36.207164060241574,35.9311508802505,35.67185035649702,35.426094050266926,35.19465587109197,34.97446713932535,34.20410642003078,34.00928681636721,33.82143628655758,33.64210160063974,33.470497438470005,33.30632934389413,32.285479071932826 -Offshore Wind - Class 2/Moderate,76.93066367105094,74.66856099369026,73.48512278369509,71.00400955178887,70.04727236835875,69.24355876511456,65.06286593131713,59.89721077992517,55.940056060387484,51.71278651807536,47.60272626260703,47.01161263989405,46.48990914442375,45.229013693242976,44.92094976308957,44.63277117426658,44.36466223741165,44.1109026728946,43.8722014887623,43.64554118246793,43.43152579810702,43.227872419687515,43.03539495975918,42.84973734822663,42.672238201344754,42.502477823110596,42.339826621552376,42.184179722667174,40.907411888931975 -Offshore Wind - Class 2/Conservative,90.13430324553293,91.39646370892837,89.88577852133052,89.61512845652253,89.35447207885652,89.10984788865447,88.8814429096335,88.66770377742307,83.28550025834615,77.5348408315157,71.86633021652545,66.25858107971297,60.699447985615954,55.17758734285928,54.95051106954378,54.736906604182295,54.53511405956045,54.346323767172265,53.200079448786646,53.033189255310084,52.87485715211404,52.72399632303801,52.58060686388039,52.44381932789045,52.31137792799057,52.18510384545018,52.06252389758851,51.94535056199828,50.43377034039133 -Offshore Wind - Class 3/Advanced,70.89128080383689,66.12301302388427,62.53550955026584,59.58011610740167,53.79865919051043,49.299929247516644,44.994545184209,43.45340497635826,42.75447779067579,41.815487606682616,41.02100828812702,39.68356915801055,39.090592593579395,38.56118213092528,38.20772707256708,37.879722315839004,37.57112946515702,36.69167017821033,36.42582275022954,36.17395897399617,35.93673158437203,35.70916410980264,35.49601631336946,35.29117602101626,35.09558577157095,34.90856933799481,34.729933565110066,34.55871236460802,33.48234161118365 -Offshore Wind - Class 3/Moderate,78.63912377742935,77.76068891459356,75.1958715796197,73.98253277192117,72.98708808830094,70.90644592442995,66.58125676538182,62.344364503673006,58.17713955300342,53.72923911329666,48.56579577961769,47.960293929429945,47.427600969604896,46.950461551622695,46.62846064804936,46.33111551424151,46.05045535152658,45.78697084162495,45.53901149274064,45.30340462533107,45.08115671368319,44.1216825895387,43.92317188418485,43.73346051580228,43.55224423731432,43.37881300959781,43.21265967881858,43.05358142514595,41.73069484991428 -Offshore Wind - Class 3/Conservative,92.31154526985391,93.62227818409299,93.78709644529843,93.50881910884256,93.23644227904911,92.98282896614532,92.7459064657853,92.5242575466639,86.84920423966715,80.79409503094281,74.8241220642029,67.708119502243,61.95439884295584,56.23877676229562,56.005284251937084,55.78754089152145,55.58204910433253,55.38963711215654,55.207341254073285,55.034307371680256,54.870001654417976,54.71367671535271,54.564691944726306,54.42072435789113,54.28345641184325,54.15246104822469,54.02530847860378,53.903787928140005,52.31096506545025 -Offshore Wind - Class 4/Advanced,73.84874208929558,68.8898884474631,65.15456319608154,62.07500899450471,56.963302883003884,51.291406586184024,46.77046064290104,45.91895561513576,44.437827193203375,43.45922775744793,42.62935419392871,41.23740936698517,40.61930399899255,40.06761155302536,39.69923727284608,39.357393068476014,39.03574603588363,38.73611349074855,37.844105771674506,37.58161685784575,37.33243532857494,37.09721391258327,36.87327119628323,36.65964112876164,36.457652714956424,36.26281252532532,36.074637561068165,35.896365409207164,34.767106302030314 -Offshore Wind - Class 4/Moderate,82.00188417876672,81.10348119548779,78.43321853675981,77.17041597163738,76.13429353955756,75.26356724284855,69.42256477261952,64.9710740437441,60.592083095515264,55.919113792683085,51.37463244508142,49.87576011125523,49.31926555273244,48.8226319681318,48.48753290812444,48.17597996601998,47.88591001979424,47.611596597256764,47.35353037754391,47.10833235883026,46.87700902183374,46.65669716786267,46.44646842274149,45.47504361358479,45.286424515387154,45.10579328583936,44.932947114967256,44.76537481281627,43.37517129352254 -Offshore Wind - Class 4/Conservative,96.38973844396334,97.77326818314651,97.95047878312485,97.65910978914945,97.3778017715209,97.11398031489,96.8676108029813,96.63705840344592,90.66768347042533,84.30292604440906,78.0265641028272,71.81596195238791,65.65573967879043,58.493331347571655,58.25065985638406,58.02405773515221,57.810240980485474,57.610037820793345,57.420484601989315,57.24051360293768,57.06959101874242,56.90686268285426,56.75000562270217,56.602277888936115,56.459460557094225,56.32312929682272,56.190961109825835,56.06453165329889,54.389751718556084 -Offshore Wind - Class 5/Advanced,81.08134191578544,75.5397641904057,71.35200937264679,67.89367973871803,62.28416877711834,55.994631611169886,51.037618142738566,50.10725097427943,48.43122062325902,47.36302003668792,46.45929510277356,44.8905255162772,44.21667607249332,43.61528885932871,43.21364030083035,42.83880299196444,42.49033163514452,42.163529699564116,41.854645125159564,40.85938998326952,40.589886304876146,40.333766970504215,40.08989728322769,39.8573488653278,39.635399660227854,39.423224436425535,39.22030745163842,39.02613295657043,37.78973792876545 -Offshore Wind - Class 5/Moderate,90.07561652188845,87.41625569026758,86.05138797424485,84.66707642102888,83.53151374377705,81.04784113796023,76.05308914724671,71.15880890686644,66.34408902429547,61.20741477008378,55.1896456751669,54.50071664033672,53.8943180538546,53.35127566003362,52.985057011903876,52.6444288595868,52.325102489376214,52.02519672965588,51.74283039665054,51.47700763496906,51.22202813894689,50.981157798037096,49.845051509052695,49.62962030456273,49.42554672800965,49.2284278265964,49.037502842801516,48.85663144902717,47.33167177208216 -Offshore Wind - Class 5/Conservative,105.94749071506243,107.47593392697368,107.67334999706716,107.35597856600616,107.04522196660747,106.75560976650883,106.48514328024953,106.232178850928,99.64830060810512,90.88291728547205,84.09281146027847,77.37333536345614,70.70823854008579,64.088793952377,63.822756874177415,63.57446125090298,63.34026039070683,63.120815346403475,62.91293879457698,62.71571212215394,62.5284463967714,62.350222989718475,62.17819907903218,62.01645283133817,61.85998753687902,61.7106126306532,61.565714950563034,61.4272187639228,59.58280064614371 -Offshore Wind - Class 6/Advanced,104.05861530840556,96.3983411215071,90.56442556637866,87.767953800083,78.65984685652727,72.01736308707724,65.65811007125153,64.4617546204851,61.98016740166002,60.613928665217635,59.45813244320386,58.45882708625929,57.57931843403156,55.537201339978935,55.02601212695965,54.54924442952677,54.10564800637531,53.68998110663229,53.29673143773304,52.92934963985327,52.57806137620938,52.24645251232214,51.93076907056635,51.62979384266625,51.34230960661447,51.07031222087927,50.805109352633046,50.55363514507927,47.895399955534366 -Offshore Wind - Class 6/Moderate,115.56923708663923,114.3095250773692,109.77688074392489,108.0095463634817,106.55958393584784,105.3410471010258,98.86439271152965,90.31275160830639,84.21329467141756,77.71054989334127,71.38397183519446,70.49295987767222,69.7085743863421,69.00628589035993,68.53250903271538,68.09195375481283,67.68172186301517,65.72879765624144,65.37230118040891,65.0337441525773,64.71422445589393,64.40995506867063,64.11966217669611,63.84249661023925,63.57746763512206,63.32386761185341,63.0809888910386,62.848265367499884,60.89256900583857 -Offshore Wind - Class 6/Conservative,135.88202938462413,137.83910766539432,138.08731611262309,137.67970287021635,137.28043284452156,136.90849805425566,136.564154269561,136.23639886451764,127.81243839580813,118.82828409821546,109.9687961285925,98.73070648329673,90.24945927323012,81.82399687715794,81.48425007113143,81.16714048841092,80.86810256574707,80.58784237600345,80.32253663055403,80.07084939526467,79.8315931821117,79.60402586368488,79.38710838763895,79.17775970474126,78.97787347459523,78.78715290473953,78.60485581956223,78.42804959458608,76.07751555229277 -Offshore Wind - Class 7/Advanced,132.49693733937767,122.1266728233621,117.53711954053757,110.65374089127035,101.45356860929597,92.80206217895176,84.51643516222761,80.6664073446631,79.35638117543755,77.6006528138013,76.1153191789029,74.83139611587276,73.70433199279807,70.73667165505107,70.08321195534113,69.47359006119937,68.90612092145197,68.37442945107543,67.87181152781093,67.39872059094833,66.95252477793822,66.52865847194549,66.12498328694481,65.73985433729403,65.37261376530152,65.02145214624365,64.68554708641257,64.36391167219305,62.303352410760326 -Offshore Wind - Class 7/Moderate,147.32952190355982,145.75538292749766,143.4893287721598,137.03159155111612,135.19593951169523,133.65668118553148,125.3668909168844,117.24257958046715,109.24910270333861,100.72566705379005,92.43730297932224,91.28204940221461,87.6857825363711,86.79769800604276,86.20408875564935,85.64917040452751,85.12894342202404,84.64027778789124,84.18039127435657,83.74702335176468,83.33156421962603,82.939146000258,82.56802982707683,82.21030147291168,81.86852706231234,81.54148940416258,81.22814520121239,80.9247112911889,78.37725977039528 -Offshore Wind - Class 7/Conservative,173.5042911511752,176.0311819539654,176.36264305346424,175.84100926977504,175.33691346869674,174.86415355147275,174.42248535227483,174.00950294340947,163.15574009049004,151.59339542557035,140.189720483975,128.90353660684985,117.70782242608317,106.59146778166796,106.14852564054303,105.7317245513747,105.34540102212638,104.98005455893959,104.63075058388344,104.3060226174241,103.99420200503454,103.69381338169268,100.36989459354542,100.10827823394922,99.855430877867,99.61417312299953,99.38007347103276,99.15631054458149,96.1494363225117 -Offshore Wind - Class 8/Advanced,153.44718717462808,102.05172191776605,91.2178343584667,85.95779748226317,77.2712838314541,70.89936082505818,64.02392130301483,62.36692320213916,60.966687320654714,53.86156382182468,50.477502441604685,48.189324415050834,46.48077527902117,45.130997710717836,41.712966612009346,39.877564472946496,38.50619892093173,37.42204757881754,36.53055257551825,35.77771861691263,35.12669229382037,34.555409742209605,34.048274113097875,33.59208941752696,32.669804624057214,32.29803068475185,31.956665951083572,31.641777595160384,30.47966270650715 -Offshore Wind - Class 8/Moderate,162.16619829485893,130.02394423892633,122.197844312801,117.33723380451634,112.03506377407643,109.52533491462722,103.44206983821103,97.7015694903595,92.20724514907718,80.26441911869706,72.6325280217037,70.13583865820874,68.25004200328942,66.74219652033068,63.618208552783216,61.466364139906105,59.83916426998001,57.57856539692624,56.51613361029148,55.611155066464505,54.826611353350295,54.131943301909835,53.51323269593632,52.95396496628199,52.44446152164755,51.977039363938935,51.546110890930734,51.14678694160172,49.24704773182321 -Offshore Wind - Class 8/Conservative,177.5529207190442,167.01058628853397,162.25412077875527,158.72559658957206,156.15710178007024,154.15780563387608,152.5233922258401,151.14645895307513,143.8083644254666,129.64622780866242,120.32106900751918,111.98175907470531,104.17741264339122,96.71457117125969,93.7312599717683,91.64011753599785,90.03965843172583,88.74565457683757,87.6643141031787,86.73484820871613,85.9238599950212,85.20369649209798,84.5573573597801,83.97017664810903,83.43291966937772,82.94010391434601,82.48212629346189,82.05820095068343,79.07237060991892 -Offshore Wind - Class 9/Advanced,160.70941950144848,106.82632029774187,95.4726408083362,88.47943650049103,80.8442894017452,72.96160093395189,66.94572269241431,65.20776378651898,62.7271105318006,56.29144807621177,52.74413903641385,49.55646129757022,47.79443967732471,46.40053806218576,43.55636663983075,41.62990427556778,40.19310973517009,39.05731930185954,37.53495262692721,36.75655032366347,36.08501483873104,35.495648197369604,34.97243802779108,34.50192316205955,34.07530150337277,33.68573738879692,33.328174321465866,32.998211267337005,31.77860109297983 -Offshore Wind - Class 9/Moderate,169.8646408884951,136.16872314673284,127.96522641334393,120.78452621196136,117.31125719668229,114.6799360964838,108.29526685804647,100.56496362369312,94.89342077290229,83.97608843871103,75.96708660274935,73.34950748552505,70.201803440269,68.64626575186038,65.4249459590826,63.205632089280215,61.526907901587414,60.18444527216755,59.07142826298909,58.12324812934893,57.29931880355895,56.571626554528635,55.92151257034218,55.335606401422325,54.80175937856459,54.31218873629713,52.99188891141359,52.580355747748065,50.61867643376734 -Offshore Wind - Class 9/Conservative,186.0209383678296,174.97427906323162,167.05727025447337,163.42083337899513,160.77451160544805,158.7144403634172,157.03182466673675,155.61234971269164,148.04097077853964,135.7819356297714,125.99664524560853,117.24161777069119,109.05151394101424,101.21689635517102,98.08766979489616,95.89518627780654,94.2166829097529,91.28727118639567,90.17177992075644,89.21647364911726,88.37954424907866,87.63602650898721,86.97031777067035,86.36575635247803,85.8124387823218,85.30293749146875,84.83137234183633,84.39482964368504,81.31183287950226 -Offshore Wind - Class 10/Advanced,164.8732899531575,109.62928258186025,97.99462908134369,92.32618463030983,82.98654299293314,76.11157125967782,68.71760220267167,66.93132182704085,65.42139751900032,57.7811770571695,54.13282870918354,51.66526209124585,49.82528239594453,47.625067917439615,44.69830959976019,42.719458349639304,41.240017147480785,40.07144043911636,39.11025396410617,38.29814292220303,37.59582440752763,36.41894159182747,35.88125056567532,35.39612451083461,34.95780061693121,34.55763273045582,34.19008763311473,33.849285804848094,32.59456281412482 -Offshore Wind - Class 10/Moderate,174.2782188007166,139.7339227998123,131.30887116935284,126.07469529751023,120.40477191558065,117.70151815309974,111.14138512203577,104.94934343439112,99.02209572681483,86.18028512418603,77.94803792092198,75.26004939486886,73.22704359619972,71.60228763935386,68.23616365139631,64.85404062841887,63.12918451889852,61.75124229524989,60.6069225634218,59.63194742953697,58.78636140706726,58.03754577804534,57.37033426485378,56.76710427551164,56.21909466304708,55.71661064369301,55.25142998426298,54.82193395984832,52.77033550447935 -Offshore Wind - Class 10/Conservative,190.87489983082475,179.53722696037366,174.4200058670319,170.6231451157804,167.85882966291652,165.70574140740766,163.94865775145215,162.46615331156994,151.9330649077018,139.3410409329602,129.2894116521535,120.29442561922544,111.87851407994029,103.82916184351414,100.61664870624203,98.36644765425204,96.64328239756345,95.2514761434596,94.08587872646345,93.08554637512395,92.21251538068076,91.43691924411948,90.74060150842831,90.10801002611498,89.53096984798233,88.99949959255132,88.50761596998771,86.582658287336,83.4147344436204 -Offshore Wind - Class 11/Advanced,170.9081252707201,113.70646751197266,101.6650268642936,95.78455505914646,86.11677914990705,78.98168873586798,71.32788197745367,69.47248898750534,67.90518274066403,59.99061557661189,56.202526580477944,53.63930062393624,51.72788081344513,49.45521975493044,46.4173913152933,44.36161610628908,42.825327870232094,41.61278566638771,40.613367158997825,39.77005705466501,39.04050137419103,37.82855460926068,37.267957065901015,36.7651819949293,36.30916864367395,35.894353302128756,35.511786882728956,35.15863101083721,33.85424598670992 -Offshore Wind - Class 11/Moderate,180.65746989732168,144.89010870155997,136.155144372338,130.7269909529494,124.8815087244971,122.0786739890563,115.27394676442722,108.85180553068118,102.70378584913134,89.40621683310813,80.86714301738003,78.07761355349514,75.96762331815094,74.28214770084813,70.79066553372803,67.3009650860044,65.50975187189958,64.07934134529054,62.89111470488457,61.87976181391821,61.00231378155787,60.22541369324996,59.53268681120965,58.90821581980363,58.339078375785284,57.81686927787053,57.33521219213012,56.888696893685676,54.76065094153987 -Offshore Wind - Class 11/Conservative,197.86246727895312,186.10927049045557,180.80468957473545,176.86867787405626,174.0024697615347,171.7721546344556,169.94931421305023,168.41246707945564,160.2101180913128,144.483002128633,134.0594594322597,124.73292303623113,116.0072305134485,107.65854620755235,104.32793850021226,101.99470681477095,100.20650783737939,98.76298862771897,97.55547647242717,96.51889456109507,95.61378161012446,94.80975448048304,94.08743766891567,93.43313650754203,92.83429702219685,92.28280390350729,91.77196202888665,91.29680081696327,87.95736966449103 -Offshore Wind - Class 12/Advanced,196.96234279002624,130.57089529005253,116.56786656598472,109.79435456610693,98.54581266492515,90.3222650473826,82.80259996924178,79.29070911529374,77.48978974111162,69.47065602287505,63.98142805973198,61.04116446621385,58.847158465481726,57.11169206667944,53.56915260987828,50.34584039168626,48.586033921022455,47.19368394737365,46.0493643175143,45.08040244930125,44.24399585173672,43.51147867742967,42.858847185707674,42.27351154576219,41.74457486200186,41.259813904372486,40.166546798989664,39.761987114003674,38.263920113976 -Offshore Wind - Class 12/Moderate,208.2659845013031,166.74849517653834,156.6704908004817,150.40572589141945,143.4990970917198,140.2660870551549,132.4040296489726,124.98111571713945,117.87630490409131,102.4222379583519,92.57041397485564,89.35837806518543,86.92888907600656,84.98824141170927,80.96770075142172,78.19739267715124,76.10367367679952,74.42804261882844,71.80170282583194,70.63660286311355,69.62725277008535,68.73372658006286,67.93699197726991,67.21860823303965,66.56201678918049,65.96149330594565,65.40746901951894,64.8938574342478,62.43943503601418 -Offshore Wind - Class 12/Conservative,228.21347985927008,214.64756256119944,208.52362601978115,203.97428056650529,200.66512277433839,198.08629966739278,195.9805252274291,194.20489371487366,184.69847204474496,166.30622294171891,154.24867564307084,143.45895662144977,133.36266658737196,123.70161332622592,119.85835155582193,117.16598451666823,115.10268681994728,113.4370564281879,112.04374577282704,110.84759524471863,109.80113444185393,108.87327844071946,108.03981634754822,107.28477104534325,106.59382234887084,105.95740577798648,105.3681306318858,104.81991046447723,100.95452377827573 -Offshore Wind - Class 13/Advanced,275.74584794207396,184.62077803415033,163.7200335701533,154.1476844967312,137.42415938277293,125.83856513036753,115.24138794597197,112.19576287687072,107.18813361951091,95.98314147054634,89.8045883810426,85.62832916482145,82.51198316351994,80.04632617581024,73.3843015635466,70.05186089949395,67.56804603567498,65.59914627521694,63.981881754138385,62.61522676130987,61.435966048846105,60.39891197453051,59.48005040772776,58.65155968982798,57.90252510964552,57.218688894465345,56.59065660760957,56.00866925505395,53.853057075394396 -Offshore Wind - Class 13/Moderate,291.70504899174125,237.6419001800215,217.9085287821697,209.1547539025439,203.08745717455582,198.48998182532455,187.2786543859397,176.69058542552318,162.67948947404798,143.67675218889127,129.72050398794545,125.18049350918838,121.7495162152405,119.00543551715161,113.32303844288788,109.40899298289592,106.44796659879741,104.07974855522211,102.11809511820186,100.44452707828633,96.74251452160725,95.48939728769123,94.36724298953386,93.3580009556886,92.43604324728403,91.59300239452101,90.81521756245297,90.09452733497565,86.6320434877107 -Offshore Wind - Class 13/Conservative,319.8684129262341,300.8387380784805,292.2401915900728,285.8482559950845,281.19762581500305,277.5729195340127,274.6148569650803,272.1217883831229,258.71024091762047,237.05982641039807,219.7569188669993,204.2666557069123,189.76823278891086,175.8913315296806,166.33575426970887,162.57381816167285,159.69295723395146,157.36612125502475,155.42063773411718,153.74835879712268,152.28867310066673,150.9920895779719,149.8278856912755,148.77330943348974,147.8085426458561,146.9202530272586,146.09771679627548,145.33281871592166,139.91010214752234 -Offshore Wind - Class 14/Advanced,364.6099262593571,242.65722846035885,220.23070758338466,201.54410554437825,183.75199878231953,168.15817851278845,149.73303927536514,145.75036429258185,142.38707205535746,127.40726975563612,119.14767538589754,113.56039001252466,106.51416505953215,103.30584956181289,96.75646264934299,92.32110858062549,89.01410779961918,86.39573668970199,84.24467415600992,82.42360880033307,80.85213354159274,79.47578946516302,78.25060739606644,77.14871726558289,76.15246090723603,75.24297718540004,74.40460842083854,73.63042805414574,70.75586225180479 -Offshore Wind - Class 14/Moderate,385.82824091345674,314.18176390202245,295.0714019372941,275.09661349774734,267.09064511231793,261.0259748609225,246.20629837556078,232.2084353228485,218.80482948821071,193.1133019355639,174.23661670093134,163.4323221502566,158.9264742777789,155.3254105120448,147.86157574368232,142.72191379996468,138.83618378912647,135.7283567358775,133.14765349425338,130.95120814877032,129.04256348657225,127.35967024670558,125.85624430347575,124.49749843234106,123.25959369569891,122.12744150683204,121.07982175269773,120.11191783701965,115.44928489045633 -Offshore Wind - Class 14/Conservative,423.27242804363834,398.0772207951555,386.6858613970945,378.2159712012001,372.05194110084494,367.24750557720137,363.325374277132,360.0196448423131,342.1994661731932,313.45541104546015,290.47657178912783,269.8992761429238,250.6354508471995,232.19892898991813,224.90833557180562,219.80034179468063,215.8913233058567,212.7304618504887,210.08704759048166,201.8806463276575,199.9561896784472,198.244018291629,196.7092668238655,195.3191105996591,194.04389772618742,192.872935322382,191.78887598408696,190.77732864111204,183.60979747996151 +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 f3fe4a2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3904.54,3641.4,3484.97,3375.22,3047.59,2737.12,2437.93,2390.08,2348.43,2292.51,2245.19,2204.3,2168.37,2136.38,2114.97,2095.06,2076.46,2059.02,2042.62,2027.15,2012.5,1998.61,1985.41,1972.82,1960.81,1949.32,1938.31,1927.75,1917.6 -Offshore Wind - Class 1/Moderate,4444.19,4324.87,4239.56,4173.57,4119.96,4074.96,3782.31,3494.47,3210.42,2910.96,2618.25,2584.56,2554.8,2528.2,2510.31,2493.64,2478.02,2463.34,2449.5,2436.41,2424.0,2412.2,2400.95,2390.22,2379.96,2370.12,2360.68,2351.61,2342.89 -Offshore Wind - Class 1/Conservative,5396.52,5378.28,5361.62,5346.29,5332.11,5318.91,5306.58,5295,4913.75,4512.69,4116.02,3722.65,3331.88,2943.18,2930.8,2919.23,2908.36,2898.12,2888.45,2879.27,2870.56,2862.25,2854.33,2846.74,2839.48,2832.51,2825.81,2819.36,2813.14 -Offshore Wind - Class 2/Advanced,3876.1,3614.87,3459.58,3350.64,3025.39,2717.18,2420.18,2372.67,2331.33,2275.81,2228.84,2188.24,2152.57,2120.82,2099.56,2079.8,2061.34,2044.03,2027.75,2012.38,1997.85,1984.06,1970.94,1958.45,1946.52,1935.12,1924.19,1913.71,1903.63 -Offshore Wind - Class 2/Moderate,4411.82,4293.36,4208.68,4143.17,4089.95,4045.28,3754.76,3469.02,3187.04,2889.76,2599.18,2565.73,2536.2,2509.78,2492.03,2475.47,2459.97,2445.4,2431.66,2418.67,2406.34,2394.63,2383.47,2372.81,2362.62,2352.86,2343.49,2334.49,2325.82 -Offshore Wind - Class 2/Conservative,5357.21,5339.11,5322.57,5307.35,5293.27,5280.17,5267.93,5256.44,4877.96,4479.82,4086.04,3695.54,3307.61,2921.74,2909.45,2897.97,2887.18,2877.02,2867.41,2858.3,2849.65,2841.4,2833.54,2826.01,2818.8,2811.88,2805.23,2798.82,2792.65 -Offshore Wind - Class 3/Advanced,4082.1,3806.99,3643.45,3528.71,3186.18,2861.59,2548.8,2498.77,2455.23,2396.77,2347.3,2304.54,2266.98,2233.54,2211.15,2190.33,2170.89,2152.66,2135.51,2119.33,2104.03,2089.5,2075.69,2062.54,2049.98,2037.96,2026.46,2015.41,2004.81 -Offshore Wind - Class 3/Moderate,4646.3,4521.54,4432.36,4363.37,4307.32,4260.27,3954.31,3653.39,3356.42,3043.34,2737.32,2702.09,2670.99,2643.17,2624.47,2607.04,2590.71,2575.37,2560.9,2547.21,2534.23,2521.89,2510.14,2498.92,2488.19,2477.91,2468.04,2458.56,2449.43 -Offshore Wind - Class 3/Conservative,5641.93,5622.86,5605.44,5589.42,5574.59,5560.8,5547.9,5535.8,5137.21,4717.91,4303.2,3891.94,3483.4,3077.02,3064.08,3051.98,3040.62,3029.92,3019.8,3010.21,3001.1,2992.42,2984.13,2976.2,2968.61,2961.32,2954.32,2947.57,2941.07 -Offshore Wind - Class 4/Advanced,4233.82,3948.49,3778.86,3659.87,3304.6,2967.95,2643.53,2591.64,2546.48,2485.85,2434.54,2390.19,2351.23,2316.55,2293.33,2271.74,2251.57,2232.67,2214.88,2198.1,2182.23,2167.16,2152.84,2139.19,2126.17,2113.71,2101.77,2090.32,2079.32 -Offshore Wind - Class 4/Moderate,4818.99,4689.6,4597.1,4525.54,4467.41,4418.61,4101.28,3789.17,3481.17,3156.46,2839.06,2802.52,2770.26,2741.41,2722.02,2703.93,2687.0,2671.09,2656.08,2641.88,2628.42,2615.63,2603.43,2591.8,2580.67,2570.0,2559.77,2549.93,2540.47 -Offshore Wind - Class 4/Conservative,5851.63,5831.85,5813.78,5797.16,5781.78,5767.47,5754.1,5741.55,5328.15,4893.26,4463.13,4036.59,3612.86,3191.38,3177.97,3165.42,3153.63,3142.53,3132.04,3122.09,3112.64,3103.63,3095.04,3086.82,3078.94,3071.38,3064.12,3057.12,3050.38 -Offshore Wind - Class 5/Advanced,4298.19,4008.51,3836.31,3715.5,3354.84,3013.07,2683.72,2631.04,2585.2,2523.64,2471.55,2426.53,2386.98,2351.77,2328.2,2306.27,2285.8,2266.61,2248.56,2231.52,2215.4,2200.11,2185.57,2171.71,2158.49,2145.84,2133.72,2122.1,2110.93 -Offshore Wind - Class 5/Moderate,4892.25,4760.89,4666.99,4594.34,4535.33,4485.79,4163.63,3846.77,3534.09,3204.44,2882.22,2845.13,2812.37,2783.08,2763.4,2745.04,2727.85,2711.69,2696.45,2682.04,2668.38,2655.39,2643.01,2631.2,2619.9,2609.07,2598.68,2588.7,2579.09 -Offshore Wind - Class 5/Conservative,5940.58,5920.5,5902.16,5885.29,5869.68,5855.15,5841.57,5828.83,5409.14,4967.65,4530.98,4097.96,3667.79,3239.9,3226.28,3213.54,3201.58,3190.31,3179.65,3169.55,3159.96,3150.82,3142.09,3133.75,3125.75,3118.08,3110.7,3103.6,3096.76 -Offshore Wind - Class 6/Advanced,4180.7,3898.95,3731.45,3613.95,3263.14,2930.71,2610.36,2559.12,2514.54,2454.66,2403.99,2360.2,2321.73,2287.49,2264.56,2243.24,2223.32,2204.66,2187.1,2170.53,2154.85,2139.97,2125.83,2112.36,2099.49,2087.19,2075.4,2064.09,2053.23 -Offshore Wind - Class 6/Moderate,4758.53,4630.76,4539.42,4468.76,4411.36,4363.18,4049.83,3741.63,3437.49,3116.85,2803.44,2767.36,2735.5,2707.01,2687.86,2670.01,2653.29,2637.57,2622.75,2608.74,2595.44,2582.81,2570.77,2559.28,2548.29,2537.76,2527.65,2517.94,2508.6 -Offshore Wind - Class 6/Conservative,5778.21,5758.68,5740.84,5724.43,5709.24,5695.11,5681.9,5669.51,5261.3,4831.87,4407.14,3985.95,3567.53,3151.34,3138.09,3125.7,3114.07,3103.1,3092.74,3082.92,3073.59,3064.7,3056.21,3048.09,3040.31,3032.85,3025.67,3018.77,3012.11 -Offshore Wind - Class 7/Advanced,4441.06,4141.76,3963.83,3839.01,3466.35,3113.22,2772.93,2718.5,2671.13,2607.52,2553.7,2507.19,2466.32,2429.94,2405.59,2382.94,2361.78,2341.95,2323.3,2305.7,2289.04,2273.24,2258.22,2243.9,2230.24,2217.17,2204.65,2192.64,2181.1 -Offshore Wind - Class 7/Moderate,5054.87,4919.14,4822.12,4747.05,4686.08,4634.9,4302.03,3974.64,3651.56,3310.96,2978.02,2939.7,2905.86,2875.59,2855.25,2836.29,2818.52,2801.83,2786.09,2771.2,2757.08,2743.66,2730.87,2718.66,2706.98,2695.8,2685.06,2674.75,2664.82 -Offshore Wind - Class 7/Conservative,6138.05,6117.3,6098.35,6080.92,6064.79,6049.78,6035.75,6022.59,5588.95,5132.78,4681.6,4234.18,3789.71,3347.6,3333.52,3320.36,3308.0,3296.35,3285.35,3274.91,3265.0,3255.55,3246.54,3237.91,3229.65,3221.72,3214.1,3206.76,3199.69 -Offshore Wind - Class 8/Advanced,10573.21,6990.54,6276.09,5886.81,5327.31,4835.76,4385.23,4258.84,4152.09,3676.7,3414.58,3237.31,3105.05,3000.45,2786.98,2642.5,2534.67,2449.36,2379.21,2319.9,2268.7,2223.78,2183.86,2148.0,2115.5,2085.82,2058.55,2033.34,2009.93 -Offshore Wind - Class 8/Moderate,11231.61,8903.64,8294.22,7946.35,7706.15,7524.26,7068.88,6638.23,6225.43,5443.96,4866.88,4682.92,4543.85,4432.69,4202.43,4043.82,3923.87,3827.97,3748.41,3680.64,3621.75,3569.78,3523.34,3481.43,3443.28,3408.29,3376.03,3346.1,3318.21 -Offshore Wind - Class 8/Conservative,12393.5,11406.02,11007.7,10759.32,10580.02,10440.33,10326.27,10230.1,9695.26,8842.83,8157.95,7542.94,6966.16,6413.44,6201.45,6052.92,5939.16,5847.28,5770.41,5704.45,5646.76,5595.57,5549.6,5507.91,5469.8,5434.72,5402.24,5372.01,5343.76 -Offshore Wind - Class 9/Advanced,10848.06,7172.26,6439.23,6039.84,5465.8,4961.47,4499.22,4369.55,4260.02,3772.28,3503.34,3321.46,3185.77,3078.45,2859.42,2711.19,2600.56,2513.04,2441.06,2380.21,2327.68,2281.59,2240.63,2203.84,2170.49,2140.04,2112.06,2086.2,2062.18 -Offshore Wind - Class 9/Moderate,11523.58,9135.09,8509.82,8152.91,7906.47,7719.85,7252.64,6810.79,6387.26,5585.48,4993.39,4804.65,4661.96,4547.92,4311.67,4148.94,4025.87,3927.48,3845.85,3776.32,3715.89,3662.57,3614.93,3571.93,3532.78,3496.89,3463.78,3433.08,3404.47 -Offshore Wind - Class 9/Conservative,12715.67,11702.51,11293.85,11039.01,10855.04,10711.73,10594.7,10496.03,9947.29,9072.7,8370.02,7739.01,7147.25,6580.16,6362.66,6210.27,6093.55,5999.28,5920.41,5852.73,5793.55,5741.03,5693.86,5651.09,5611.98,5575.99,5542.67,5511.66,5482.67 -Offshore Wind - Class 10/Advanced,11023.43,7288.2,6543.33,6137.48,5554.16,5041.67,4571.96,4440.19,4328.89,3833.26,3559.98,3375.16,3237.27,3128.21,2905.65,2755.02,2642.6,2553.66,2480.52,2418.69,2365.31,2318.48,2276.85,2239.46,2205.58,2174.64,2146.2,2119.92,2095.52 -Offshore Wind - Class 10/Moderate,11709.87,9282.77,8647.39,8284.71,8034.29,7844.65,7369.88,6920.89,6490.52,5675.77,5074.12,4882.32,4737.33,4621.44,4381.37,4216.01,4090.95,3990.97,3908.02,3837.36,3775.97,3721.78,3673.37,3629.67,3589.89,3553.42,3519.78,3488.58,3459.5 -Offshore Wind - Class 10/Conservative,12921.23,11891.7,11476.42,11217.47,11030.53,10884.89,10765.97,10665.71,10108.1,9219.37,8505.33,7864.12,7262.79,6686.53,6465.52,6310.66,6192.06,6096.27,6016.12,5947.35,5887.21,5833.84,5785.91,5742.44,5702.71,5666.13,5632.27,5600.76,5571.3 -Offshore Wind - Class 11/Advanced,11245.3,7434.89,6675.03,6261.01,5665.94,5143.15,4663.98,4529.55,4416.02,3910.41,3631.63,3443.09,3302.43,3191.18,2964.13,2810.47,2695.79,2605.06,2530.45,2467.37,2412.91,2365.14,2322.68,2284.54,2249.97,2218.41,2189.4,2162.59,2137.7 -Offshore Wind - Class 11/Moderate,11945.55,9469.6,8821.44,8451.46,8195.99,8002.54,7518.22,7060.19,6621.15,5790.01,5176.24,4980.59,4832.68,4714.45,4469.56,4300.86,4173.29,4071.29,3986.68,3914.6,3851.96,3796.69,3747.3,3702.73,3662.15,3624.94,3590.62,3558.79,3529.13 -Offshore Wind - Class 11/Conservative,13181.3,12131.04,11707.41,11443.24,11252.54,11103.97,10982.66,10880.38,10311.54,9404.92,8676.51,8022.4,7408.97,6821.11,6595.65,6437.68,6316.68,6218.96,6137.21,6067.05,6005.7,5951.26,5902.36,5858.02,5817.48,5780.18,5745.63,5713.48,5683.43 -Offshore Wind - Class 12/Advanced,11749.26,7768.09,6974.17,6541.6,5919.87,5373.64,4873,4732.55,4613.93,4085.66,3794.38,3597.39,3450.43,3334.19,3096.97,2936.42,2816.6,2721.81,2643.85,2577.94,2521.05,2471.14,2426.77,2386.92,2350.81,2317.83,2287.52,2259.51,2233.5 -Offshore Wind - Class 12/Moderate,12480.9,9893.99,9216.78,8830.21,8563.3,8361.18,7855.15,7376.6,6917.89,6049.49,5408.22,5203.8,5049.26,4925.74,4669.86,4493.61,4360.32,4253.75,4165.34,4090.03,4024.59,3966.84,3915.24,3868.67,3826.27,3787.4,3751.54,3718.28,3687.29 -Offshore Wind - Class 12/Conservative,13772.03,12674.7,12232.09,11956.08,11756.83,11601.6,11474.86,11367.99,10773.66,9826.41,9065.36,8381.93,7741,7126.81,6891.24,6726.19,6599.77,6497.67,6412.25,6338.95,6274.85,6217.97,6166.88,6120.55,6078.2,6039.22,6003.13,5969.54,5938.14 -Offshore Wind - Class 13/Advanced,12593.43,8326.22,7475.26,7011.6,6345.2,5759.73,5223.11,5072.58,4945.43,4379.21,4067,3855.86,3698.33,3573.75,3319.48,3147.4,3018.97,2917.36,2833.81,2763.17,2702.18,2648.68,2601.13,2558.42,2519.71,2484.36,2451.87,2421.85,2393.97 -Offshore Wind - Class 13/Moderate,13377.63,10604.86,9878.99,9464.65,9178.56,8961.92,8419.53,7906.6,7414.92,6484.14,5796.79,5577.68,5412.04,5279.64,5005.39,4816.47,4673.6,4559.38,4464.62,4383.9,4313.75,4251.85,4196.54,4146.62,4101.18,4059.52,4021.08,3985.43,3952.22 -Offshore Wind - Class 13/Conservative,14761.53,13585.36,13110.94,12815.1,12601.54,12435.16,12299.31,12184.76,11547.73,10532.42,9716.69,8984.16,8297.18,7638.85,7386.36,7209.45,7073.95,6964.52,6872.96,6794.39,6725.69,6664.72,6609.96,6560.3,6514.91,6473.13,6434.44,6398.44,6364.79 -Offshore Wind - Class 14/Advanced,13610.43,8998.62,8078.93,7577.83,6857.62,6224.86,5644.91,5482.22,5344.81,4732.86,4395.44,4167.24,3997,3862.35,3587.55,3401.57,3262.77,3152.96,3062.66,2986.31,2920.4,2862.58,2811.19,2765.03,2723.19,2684.99,2649.88,2617.43,2587.3 -Offshore Wind - Class 14/Moderate,14457.96,11461.27,10676.78,10228.98,9919.79,9685.65,9099.46,8545.1,8013.73,7007.78,6264.92,6028.11,5849.1,5706.01,5409.6,5205.43,5051.02,4927.58,4825.17,4737.92,4662.12,4595.22,4535.44,4481.49,4432.38,4387.35,4345.81,4307.28,4271.39 -Offshore Wind - Class 14/Conservative,15953.62,14682.47,14169.73,13850.01,13619.19,13439.38,13292.55,13168.76,12480.29,11382.99,10501.37,9709.69,8967.23,8255.74,7982.86,7791.66,7645.22,7526.95,7428,7343.09,7268.83,7202.94,7143.75,7090.09,7041.03,6995.87,6954.06,6915.16,6878.79 +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 8e8e9df..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Moderate,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Conservative,0.13062741173349965,0.13182436487738855,0.13217384489312234,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 +10 year CRF/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,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Moderate,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Conservative,0.8101590950487814,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PFF/Advanced,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 -PFF/Moderate,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 -PFF/Conservative,0.7039392417402549,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7021088113081727 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354411,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314007,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337506,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042466,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354411,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314007,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337506,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042466,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 +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,0.9254207074752235,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239432,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 +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/df_cff.csv b/tests/data/Offshore_Wind/Market/df_cff.csv index bfb62d9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 8cc97ca..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.0805896085124861,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Moderate,0.0805896085124861,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Conservative,0.0805896085124861,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Real - Advanced,0.05178159733294474,0.05367257855458618,0.05422311918386136,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Moderate,0.05178159733294474,0.05367257855458618,0.05422311918386136,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Conservative,0.05178159733294474,0.05367257855458618,0.05422311918386136,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 +WACC 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 9b1f7a5..2ffab98 100644 --- a/tests/data/Offshore_Wind/Market/df_wacc.csv +++ b/tests/data/Offshore_Wind/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.506918395799819,0.506744614344372,0.506803620449149,0.506801343513308,0.50679853098497,0.506795447441489,0.50679223644264,0.506788979537201,0.506785724393076,0.506782499247589,0.506779320774776,0.506776198571723,0.506773137814614,0.506770140880068,0.506767208359897,0.506764339709274,0.506761533667488,0.506758788534473,0.50675610235412,0.506753473036385,0.506750898438644,0.506748376419623,0.506745904874721,0.506743481758607,0.506741105099092,0.506738773005019,0.506736483670031,0.506734235373563,0.560754906167454 -Debt Fraction - Moderate,0.506918395799819,0.506744614344372,0.506803620449149,0.506801343513308,0.50679853098497,0.506795447441489,0.50679223644264,0.506788979537201,0.506785724393076,0.506782499247589,0.506779320774776,0.506776198571723,0.506773137814614,0.506770140880068,0.506767208359897,0.506764339709274,0.506761533667488,0.506758788534473,0.50675610235412,0.506753473036385,0.506750898438644,0.506748376419623,0.506745904874721,0.506743481758607,0.506741105099092,0.506738773005019,0.506736483670031,0.506734235373563,0.560754906167454 -Debt Fraction - Conservative,0.506918395799819,0.506744614344372,0.506803620449149,0.506801343513308,0.50679853098497,0.506795447441489,0.50679223644264,0.506788979537201,0.506785724393076,0.506782499247589,0.506779320774776,0.506776198571723,0.506773137814614,0.506770140880068,0.506767208359897,0.506764339709274,0.506761533667488,0.506758788534473,0.50675610235412,0.506753473036385,0.506750898438644,0.506748376419623,0.506745904874721,0.506743481758607,0.506741105099092,0.506738773005019,0.506736483670031,0.506734235373563,0.560754906167454 +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,0.0805896085124861,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Moderate,0.0805896085124861,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Conservative,0.0805896085124861,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Real - Advanced,0.05178159733294474,0.05367257855458618,0.05422311918386136,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Moderate,0.05178159733294474,0.05367257855458618,0.05422311918386136,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Conservative,0.05178159733294474,0.05367257855458618,0.05422311918386136,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 +WACC 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 655c631..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,5570.082395744638,5194.698324483127,4971.543789498684,4814.973718788278,4347.583638873347,3904.682610006851,3477.867091099188,3409.606359051664,3350.1932125370517,3270.4206282967675,3202.9147718028667,3144.5784330632764,3093.3246031944486,3047.687935533468,3017.148778944959,2988.741035684329,2962.209380196675,2937.331790260344,2913.930648098011,2891.861639265603,2870.969348207961,2851.1538649253407,2832.3152794179987,2814.3536816861892,2797.2246672855827,2780.8283262164346,2765.1313551454955,2750.0671474062715,2735.5801974433475 -Offshore Wind - Class 1/Moderate,6339.933348218824,6169.708910876697,6048.018531188137,5953.870008095753,5877.394453847031,5813.196728455776,5395.717243968665,4985.098246130661,4579.874388278851,4152.681431594377,3735.1131382186036,3687.045327230511,3644.594678450265,3606.639979658512,3581.129626390467,3557.33994534024,3535.060015397261,3514.123319895288,3494.374443279164,3475.7023744380617,3457.996102261155,3441.1668178597806,3425.114611234196,3409.8061790511524,3395.1749146441534,3381.1320091245375,3367.6663613812225,3354.7335669698764,3342.2892214461694 -Offshore Wind - Class 1/Conservative,7698.498423630775,7672.477419252924,7648.709940424863,7626.840751591943,7606.60342608818,7587.775941691921,7570.191781736923,7553.673328445866,7009.796593171128,6437.656429079834,5871.777291639186,5310.605025297601,4753.151631168721,4198.640031476756,4180.97816374418,4164.470811564204,4148.973660492755,4134.3645983079205,4120.565917232125,4107.466606154539,4095.0444628529963,4083.1884762166724,4071.8875451344834,4061.0639618288506,4050.7066251886913,4040.760029658592,4031.2019730163865,4021.9991519288287,4013.12936417375 -Offshore Wind - Class 2/Advanced,5480.407620418584,5111.05145247498,4891.493677481331,4737.454660097783,4277.5911334969205,3841.817017945519,3421.8841879091306,3354.711364747711,3296.2640148972937,3217.756957320437,3151.3501108237233,3093.94626541508,3043.5139177663727,2998.6210245479324,2968.5592157359793,2940.6177191408233,2914.5190069853948,2890.052158159123,2867.0284537736025,2845.303579384758,2824.755422770679,2805.2507705983753,2786.711915090266,2769.0500473576894,2752.1763585119847,2736.057545219904,2720.604798592785,2705.78481529738,2691.5420897782756 -Offshore Wind - Class 2/Moderate,6237.858631813393,6070.376168908695,5950.639584770689,5858.0119138966365,5782.768582978094,5719.614362028612,5308.839948635451,4904.837213002737,4506.140808467555,4085.8194395432724,3674.9784194836157,3627.6765851602295,3585.9253063781935,3548.570067584907,3523.470455426922,3500.0582121535062,3478.1446188762557,3457.5409567067645,3438.114012312038,3419.7527745812527,3402.31292907033,3385.761172446024,3369.975392486424,3354.9111847471995,3340.5019425618543,3326.703261486058,3313.448534853314,3300.726661552539,3288.471034917238 -Offshore Wind - Class 2/Conservative,7574.543417281341,7548.955356235717,7525.565315184467,7504.051361906195,7484.135968623831,7465.619315337887,7448.312683159957,7432.060656534883,6896.9315967933135,6334.005354900662,5777.240229658909,5225.115368849725,4676.620571364584,4131.034264983111,4113.661026138684,4097.431201735777,4082.178275108147,4067.8134373671323,4054.225677401907,4041.337287434892,4029.1149641328393,4017.447696384921,4006.3354841911378,3995.6895186628285,3985.487597577827,3975.707518713968,3966.3048776269206,3957.2463709834374,3948.5208976724343 -Offshore Wind - Class 3/Advanced,5885.19853493817,5488.578038175452,5252.790438778897,5087.37278253558,4593.5398560216545,4125.583619441505,3674.6231839289694,3602.499265224665,3539.7224820519946,3455.442846712134,3384.1182080057843,3322.473738163549,3268.322518302137,3220.1103928699695,3187.8394629525596,3157.8220585849376,3129.7917531011194,3103.504322057285,3078.7821476761114,3055.458713291358,3033.400805570033,3012.453008956977,2992.5376156746124,2973.5769179453605,2955.471005769476,2938.142171369381,2921.5682125229096,2905.6381181192346,2890.351888158356 -Offshore Wind - Class 3/Moderate,6698.610247300872,6518.750045538961,6390.176976979125,6290.71102167813,6209.9060341071545,6142.067144280773,5700.964495409675,5267.121973186664,4838.98542206016,4387.614245437564,3946.4227876778045,3895.624103363368,3850.7867157003407,3810.6784013585443,3783.7249036497483,3758.591988158514,3735.0465315521074,3712.9331182753676,3692.074130550974,3672.336355045933,3653.6198817605004,3635.835901806014,3618.895606293813,3602.710186335237,3587.2463385970354,3572.42635530163,3558.1947308936083,3544.5292631508037,3531.3633454067212 -Offshore Wind - Class 3/Conservative,8134.017213627273,8106.530862586507,8081.42014931744,8058.31873715434,8036.937997209059,8017.0559072599435,7998.4615461964195,7981.010599574415,7406.361584378431,6801.850580369985,6203.955838566828,5611.0454956398025,5022.042743813888,4436.1705053132955,4417.509537583276,4400.069692072354,4383.6955532253705,4368.265008820417,4353.678148857749,4339.846164448704,4326.71355003787,4314.202597847667,4302.2467012115985,4290.812556796417,4279.866861268874,4269.36521018464,4259.263199099382,4249.538625790938,4240.169288037138 -Offshore Wind - Class 4/Advanced,6193.121154150112,5775.741579662744,5527.609544742227,5353.555224076568,4833.8789109621175,4341.433623333531,3866.883326770256,3790.9739291867513,3724.9223182446844,3636.2355418049915,3561.180929774854,3496.306036607554,3439.31293230897,3388.58085466103,3354.6225558590495,3323.0398948287666,3293.5331415709497,3265.8913749750254,3239.870370597176,3215.325813993325,3192.1022896083164,3170.0665841091563,3149.118787496101,3129.1478886583227,3110.098382040409,3091.870357642615,3074.4083099095274,3057.6678343968156,3041.5712233269 -Offshore Wind - Class 4/Moderate,7049.083425292803,6859.820582443846,6724.509139456812,6619.836763058031,6534.802252164545,6463.422107902782,5999.240249090751,5542.695954703617,5092.157361412223,4617.185222627807,4152.892352704947,4099.451603952828,4052.2607807402696,4010.054356403842,3981.6910175875432,3955.2370698774685,3930.470491051964,3907.1914611115417,3885.2445645010425,3864.4743856653104,3844.7810146046,3826.0645413191673,3808.2250558092674,3791.2070525194886,3774.9328236722495,3759.324661489973,3744.360363750493,3729.9733237873133,3716.1302382671856 -Offshore Wind - Class 4/Conservative,8559.600509204756,8530.67101372324,8504.23926823533,8479.927834964215,8457.425882799582,8436.500288408693,8416.940130680974,8398.578892950189,7793.868068942252,7157.729999459192,6528.541225513902,5904.614378221813,5284.794942030323,4668.261434719311,4648.6457714361795,4630.284533705393,4613.04450819396,4596.80358267997,4581.461847163677,4566.908290534257,4553.087407236295,4539.91038838113,4527.343930635513,4515.310326221866,4503.787372918023,4492.730666279654,4482.106902973509,4471.87167855526,4462.013891913822 -Offshore Wind - Class 5/Advanced,6343.985253764009,5916.437061524889,5662.266022175382,5483.959975965049,4951.639497327402,4447.193908618417,3961.087355418051,3883.3351733948184,3815.6739013457595,3724.8113071338576,3647.9250117750753,3581.4848619451136,3523.1041187611927,3471.1398177830724,3436.3489356498894,3403.9780957327353,3373.7719724767076,3345.4419369936563,3318.799270395175,3293.655253792859,3269.8544716315496,3247.2859128004197,3225.82746507756,3205.379218463226,3185.8634651798384,3167.191396338737,3149.3075063845063,3132.1562897617346,3115.6600386928417 -Offshore Wind - Class 5/Moderate,7220.806512631096,7026.914506460652,6888.328235704221,6781.091502645336,6694.0032862015505,6620.880267499804,6145.386376494501,5677.707667691418,5216.201176650317,4729.650579006644,4254.067879112678,4199.3171992528005,4150.971860487641,4107.733032820523,4078.692526228179,4051.594714075307,4026.217574140254,4002.372387534614,3979.87043536998,3958.611807646609,3938.4410888093425,3919.2694699695194,3900.997041127395,3883.5682967275548,3866.883326770256,3850.9088279222506,3835.5670924059586,3820.8359179992153,3806.6486980355244 -Offshore Wind - Class 5/Conservative,8768.101577560034,8738.472712080307,8711.3971021496,8686.497309991104,8663.4625044945,8642.015157882723,8621.966551267367,8603.161269093272,7983.7192706785945,7332.095151235167,6687.58684399575,6048.451474520361,5413.534527256398,4781.9923177615765,4761.888205590806,4743.082923416711,4725.432156795218,4708.791591282249,4693.061316878064,4678.152524693997,4663.9986080635545,4650.510758098074,4637.622368131058,4625.311235940343,4613.510754859432,4602.187621555078,4591.297431582949,4580.8179827208805,4570.715971635624 -Offshore Wind - Class 6/Advanced,6245.31857846097,5824.419951760386,5574.2009079563195,5398.681240627745,4874.619988635627,4378.022885462111,3899.4761889090646,3822.922926882763,3756.3273614976433,3666.874608393244,3591.187233031393,3525.76838542104,3468.2979333459007,3417.1551145879002,3382.897085786687,3351.0479980904197,3321.297020388783,3293.4221304601224,3267.1791038606184,3242.43472725728,3219.0113828727817,3196.7869584852156,3175.661544094837,3155.5352297019017,3136.3081053066644,3117.9357664647955,3100.3294042876328,3083.433513219763,3067.2036888168554 -Offshore Wind - Class 6/Moderate,7108.496571807416,6917.63516896255,6781.191412645079,6675.630947359683,6589.885965356904,6517.906361096676,6049.816911183533,5589.40943013962,5135.074256857943,4656.094616972671,4187.905257059785,4134.009362753274,4086.4077984306555,4043.8461385395826,4015.2496763905465,3988.573706458818,3963.5962065227413,3940.117356582831,3917.9817410839264,3897.045045581953,3877.1851578550027,3858.313269014411,3840.329469060437,3823.167151326583,3806.7486080352687,3791.0183336310824,3775.9208225586103,3761.411670373521,3747.457573742566 -Offshore Wind - Class 6/Conservative,8631.746630131225,8602.572910205889,8575.919142496326,8551.407889225724,8528.717218172684,8507.602904893387,8487.876230499429,8469.359577213485,7859.564444329673,7218.064538193668,6583.5805342619315,5954.391760316641,5329.332599694117,4707.614873507484,4687.82159244703,4669.304939161085,4651.931700316659,4635.546460358593,4620.071511509308,4605.406943769062,4591.46394824919,4578.1870193942805,4565.498449426754,4553.376036124446,4541.753172820858,4530.607657293826,4519.883983987938,4509.57105179211,4499.62445626201 -Offshore Wind - Class 7/Advanced,6639.330314119253,6191.877829708849,5925.884107056268,5739.274429756074,5182.154068959674,4654.229630310778,4145.49901272387,4064.127868487676,3993.302779780048,3898.2106622456367,3817.749809118224,3748.2235504072723,3687.12303500809,3632.7275907028584,3596.327047462684,3562.468658660448,3530.830492074752,3501.1905254839417,3473.3045344441985,3446.9949011781987,3422.0840079086192,3398.4719446357153,3376.0143969154124,3354.600353636884,3334.185410355798,3314.647454850245,3295.930981564813,3277.9693838330036,3260.718257210487 -Offshore Wind - Class 7/Moderate,7556.9703584374265,7354.053148956748,7209.017132661268,7096.784899615168,7005.633676515115,6929.1137178220615,6431.484211317853,5942.036223681595,5459.037981584386,4949.841117332005,4452.1005997169705,4394.818866530236,4344.220002215288,4298.971873442202,4268.565930186685,4240.213692481469,4213.65983477165,4188.704537057739,4165.170181562415,4142.9124538416,4121.798140562304,4101.738432835865,4082.622319551455,4064.3609918204124,4046.9100451984077,4030.191771907861,4014.139565282276,3998.720121988406,3983.8779364708357 -Offshore Wind - Class 7/Conservative,9176.311634293092,9145.295129928027,9116.965094444975,9090.899685622795,9066.78807235117,9044.352726853032,9023.371626906728,9003.700458068184,8355.417773060648,7673.443215917119,6998.939706532247,6330.053359355221,5665.574153278028,5004.625100525131,4983.577393912332,4963.895123962704,4945.42287512109,4928.005231832333,4911.5533852077715,4895.956324136578,4881.136340841173,4867.004626432895,4853.538978689579,4840.639487611482,4828.283950976436,4816.439065451195,4805.038224369262,4794.070326619554,4783.502068868823 -Offshore Wind - Class 8/Advanced,14962.466056151407,9892.52201801567,8881.477225047653,8330.595688679732,7538.831142928296,6843.22442137521,6205.665409673563,6026.815409020179,5875.751489406793,5203.013056684069,4832.069429855637,4581.217622719857,4394.05288986553,4246.030674688804,3943.936138795279,3739.4758748741046,3586.8911030423887,3466.1665200180223,3366.889283605434,3282.964883820219,3210.5079317834334,3146.9429697238916,3090.449415424029,3039.6951355539236,2993.7032323382964,2951.707729112441,2913.109165877892,2877.441295969175,2844.3155804983976 -Offshore Wind - Class 8/Moderate,15894.182309322448,12599.805483309212,11737.39346662747,11245.114695665126,10905.198674312842,10647.808312749352,10003.377713287513,9393.960018180514,8809.786249675575,7703.915765839132,6887.262529040281,6626.941474150958,6430.140976876847,6272.8271317239,5946.98731922448,5722.533954243362,5552.7868646777915,5417.075781691779,5304.488313091033,5208.585814447584,5125.249773549754,5051.704912626864,4985.986335017277,4926.67309850241,4872.688395307237,4823.177439878395,4777.518569995248,4735.167831214746,4695.692280204664 -Offshore Wind - Class 8/Conservative,17538.412276225525,16140.993312024124,15577.323295688933,15225.82881547739,14972.101820571193,14774.424335521546,14613.014180379087,14476.91455850518,13720.051905997752,12513.74967019612,11544.556066009884,10674.24005823726,9858.019764770635,9075.846578994653,8775.86125420684,8565.672816966993,8404.684504045672,8274.657189934003,8165.877402434623,8072.539260451279,7990.9016895491,7918.455838623398,7853.403327678775,7794.400922274222,7740.471724634464,7690.827555872628,7644.868955990249,7602.096374988604,7562.110172868718 -Offshore Wind - Class 9/Advanced,15710.902965347064,10387.354044527037,9325.732589466237,8747.309196502136,7915.946987518709,7185.538282721357,6516.074677768031,6328.277181581989,6169.653405321284,5463.267504906896,5073.773921459272,4810.3667576889575,4613.8437881919135,4458.417131923026,4141.202882734864,3926.5295966176054,3766.307260360991,3639.554774018719,3535.30423984108,3447.183620066605,3371.107705816859,3304.3567248765826,3245.0323872506315,3191.7470540536706,3143.4572208439236,3099.352506512355,3058.8334510604986,3021.3783022674675,2986.587420134285 -Offshore Wind - Class 9/Moderate,16689.232783954365,13230.059963918442,12324.497928458244,11807.596893114469,11450.68507069457,11180.41742027515,10503.760295340233,9863.847848089052,9250.46705632553,8089.268634852908,7231.7633092697215,6958.42065108039,6751.773468275924,6586.611137587508,6244.452691796518,6008.77610351079,5830.536663966954,5688.042802109412,5569.827070189735,5469.117790447479,5381.607731782551,5304.388403091289,5235.383896601224,5173.106663427274,5116.413289127923,5064.437887038721,5016.4810871614545,4972.021137275241,4930.580689603519 -Offshore Wind - Class 9/Conservative,18415.699781758085,16948.37712106892,16356.521383694753,15987.442743528212,15721.004976432325,15513.458603630155,15343.966839619488,15201.062236651887,14406.344795352454,13139.696919705262,12122.035864531956,11208.159096870817,10351.131119064185,9529.837617832765,9214.83248975006,8994.131300314895,8825.094681858618,8688.562116652485,8574.342784722581,8476.319973862337,8390.619396303893,8314.554583165229,8246.238345562291,8184.2941457208235,8127.656276976885,8075.525459332524,8027.268929456027,7982.364935126505,7940.380533011731 -Offshore Wind - Class 10/Advanced,16422.36207352625,10857.741424434298,9748.052158385406,9143.430143266132,8274.412965490184,7510.922949666387,6811.164412568371,6614.852364181897,6449.046169050686,5710.677967607038,5303.544718649003,5028.203860464787,4822.7889009905,4660.313039184097,4328.745053366004,4104.347193940299,3936.864731035599,3804.361869152488,3695.4044638757846,3603.287444111537,3523.7701854261545,3453.999702271383,3391.977794652336,3336.2835203504287,3285.8067682573896,3239.714955042018,3197.342014039351,3158.1883952506673,3121.843357565906 -Offshore Wind - Class 10/Moderate,17445.007527575686,13829.186929051779,12882.617389252086,12342.304110634894,11969.240171589669,11686.716894534946,10979.420703011776,10310.53435583475,9669.37858414231,8455.594199470937,7559.268288431545,7273.52568916284,7057.5313708267395,6884.8757901575,6527.231294406144,6280.886538369941,6094.576591068981,5945.621882561308,5822.0443139886875,5716.783578702523,5625.321524492156,5544.594244698758,5472.4703259944545,5407.3734106055,5348.1045785349625,5293.775740896227,5243.665325468918,5197.173872254569,5153.857336809871 -Offshore Wind - Class 10/Conservative,19249.648549623784,17715.885739104655,17097.220818465765,16711.446107230844,16432.941432388063,16215.970216276683,16038.807584507867,15889.442134890134,15058.734891460585,13734.727574849083,12670.974706460405,11715.72409779404,10819.875534531206,9961.393311172742,9632.134356459848,9401.43106593917,9224.734680835829,9082.029897867716,8962.626347062193,8860.174192879951,8770.58822644256,8691.070967757176,8619.668621273247,8554.915840327856,8495.724716034898,8441.229361729922,8390.785912970132,8343.839314201392,8299.956622091478 -Offshore Wind - Class 11/Advanced,17317.64448012386,11449.65266736388,10279.473447025355,9641.892233101544,8725.484412113548,7920.39853306287,7182.474376062531,6975.460856592335,6800.618357039806,6021.986425699203,5592.673156797934,5302.3235964299065,5085.707615873174,4914.38416853386,4564.732472762048,4328.090087812125,4151.4825115974445,4011.7639275105785,3896.8674278046296,3799.7216047199195,3715.852710490118,3642.285647345063,3576.900103067958,3518.1641243293907,3464.9342966878426,3416.322531256698,3371.6516602599118,3330.3666281433493,3292.034491574785 -Offshore Wind - Class 11/Moderate,18396.017511808455,14583.085584900125,13584.918080788042,13015.153554468445,12621.741278808628,12323.831861793284,11577.981511479895,10872.616913285116,10196.503742793251,8916.556736068986,7971.352632932466,7670.0573770368965,7442.273678730968,7260.204355863599,6883.077410162104,6623.2781074936665,6426.82174466312,6269.74102284291,6139.447282065255,6028.436171238252,5931.97861704067,5846.866398369606,5770.801585230943,5702.163415406607,5639.675261122087,5582.371325713188,5529.518935848451,5480.496429307246,5434.826458313018 -Offshore Wind - Class 11/Conservative,20299.058782493612,18681.671302188504,18029.28120608037,17622.46988934373,17328.789995650895,17099.996096236442,16913.175497825676,16755.672933784324,15879.662056026278,14483.475315155054,13361.73024247035,12354.415422826121,11409.733071910488,10504.437463116277,10157.228011782658,9913.958263516362,9727.626113993238,9577.139452156152,9451.230650256166,9343.194637199325,9248.713080774463,9164.877489877908,9089.56755229287,9021.28461802318,8958.863070405156,8901.414820552181,8848.2071951328,8798.696239703955,8752.426808711261 -Offshore Wind - Class 12/Advanced,18716.917329876076,12374.79706277396,11110.058578232993,10420.957107774371,9430.527078086927,8560.366485869463,7762.829362355023,7539.09756959428,7350.123355633473,6508.581427787208,6044.554984530333,5730.74877644456,5496.637444821493,5311.459810850968,4933.566888484766,4677.808390250433,4486.924785183401,4335.927472236511,4211.728241443259,4106.73393282308,4016.1044619439144,3936.5983043696147,3865.9175301060613,3802.4302758240983,3744.904318193545,3692.373860550207,3644.0840273404606,3599.468661899088,3558.0282142273677 -Offshore Wind - Class 12/Moderate,19882.44518467095,15761.424121884434,14682.607045756533,14066.784009554813,13641.589252865226,13319.612627022587,12513.483243530134,11751.136642147854,11020.406005129105,9637.018845336237,8615.450199061823,8289.81020656189,8043.620866080845,7846.8536721399805,7439.231974294307,7158.451571679568,6946.120620000758,6776.3513282130225,6635.511531906804,6515.541824436061,6411.291290258422,6319.296382716084,6237.092655148687,6162.903929783002,6095.364769955853,6033.44277233655,5976.316454704974,5923.330851507246,5873.9642105224775 -Offshore Wind - Class 12/Conservative,21939.247944962586,20191.178184991928,19486.080013463135,19046.38720569954,18728.97313651189,18481.695887144742,18279.788878772586,18109.54223920829,17162.761778298027,15653.765546604407,14441.379901929455,13352.660634715785,12331.647043995503,11353.217315388461,10977.944255237775,10715.01443924402,10513.629183092753,10350.98680462011,10214.90938496837,10098.136797489444,9996.028777750767,9905.410407982683,9824.017061524324,9750.216875046533,9682.755422996963,9620.655807600337,9563.163153303032,9509.655797884416,9459.634191345769 -Offshore Wind - Class 13/Advanced,19699.321256250725,13024.323072222754,11693.199943407242,10967.919951930098,9925.50341904237,9009.683956941759,8170.273442423372,7934.796674137133,7735.909167979474,6850.195919135144,6361.8247392739095,6031.544482341409,5785.133119638708,5590.253114581905,5192.511405599835,4923.331664066516,4722.434856802888,4563.489148320786,4432.795767544154,4322.295307826956,4226.892359182229,4143.212183840833,4068.823638475658,4002.017151979968,3941.4605910238374,3886.165956720907,3835.345070184305,3788.3873703044824,3744.782205971635 -Offshore Wind - Class 13/Moderate,20926.016233111273,16588.690020878348,15453.246177117591,14805.118907665214,14357.599816588314,14018.71619856672,13170.280480738102,12367.925475013768,11598.818296982125,10142.84097181948,9067.653959015619,8724.907154337247,8465.80722166702,8258.704893308164,7829.702455517209,7534.179777384645,7310.692209067721,7132.0309273027415,6983.797791015443,6857.53375356081,6747.799270508317,6650.975379645005,6564.4533198664385,6486.368104510724,6415.287690248194,6350.124168192743,6289.989449457756,6234.228568489351,6182.275368622313 -Offshore Wind - Class 13/Conservative,23090.777298682176,21250.956855613,20508.8364786234,20046.075562029953,19712.00982621825,19451.744276884343,19239.24680853929,19060.06377455343,18063.583639325912,16475.380980057223,15199.374867767316,14053.507080699905,12978.897325672348,11949.102756085651,11554.147425985337,11277.4078278047,11065.454313902703,10894.275181007464,10751.059746929546,10628.14824502189,10520.68948974135,10425.308743318788,10339.652570204673,10261.978095959019,10190.975389474066,10125.62314853021,10065.099890907328,10008.78395438479,9956.142485630624 -Offshore Wind - Class 14/Advanced,21719.279428858878,14359.83113991594,12892.20874922754,12092.562414607388,10943.26438421542,9933.51842124408,9008.052093612601,8748.43040872149,8529.15016150491,7552.607621781925,7014.159329826628,6650.00958298081,6378.3431925649675,6163.470086448219,5724.953996459391,5428.165791663398,5206.6653222302775,5031.434283789852,4887.341861936402,4765.496066692683,4660.32414029518,4568.051704975775,4486.047797407868,4412.3808242630685,4345.618742211708,4284.662541256601,4228.635233622212,4176.848550421415,4128.76963832224 -Offshore Wind - Class 14/Moderate,23071.76109539751,18289.691069858352,17037.818773062238,16323.229151557733,15829.829168376034,15456.187971554504,14520.75284617076,13636.116405101457,12788.169136160472,11182.89296804659,9997.44971996935,9619.556797603149,9333.891906112021,9105.55315225196,8632.545910129182,8306.728299851926,8060.328038260309,7863.338822097791,7699.91936584936,7560.689230650132,7439.731524293029,7332.972139010701,7237.580291477056,7151.480073919633,7073.106229675768,7001.259838748531,6934.964003362645,6873.486050186651,6816.204316999917 -Offshore Wind - Class 14/Conservative,25458.499978178083,23430.016152258413,22611.808759907984,22101.60169454708,21733.26682882308,21446.32530955744,21212.014157934886,21014.469886218234,19915.82622569663,18164.770266844727,16757.90425711195,15494.553411456318,14309.742926710793,13174.365689616536,12738.902405175448,12433.78836706743,12200.109978776587,12011.368888148516,11853.466684108185,11717.966522232746,11599.473262536003,11494.323538360664,11399.875285269052,11314.241314377101,11235.945177910815,11163.887865873006,11097.170188265978,11035.081673980436,10977.045065240078 +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 e0937ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.57,68.02,65.31,63.42,61.97,60.8,59.84,59.01,58.29,57.32,56.5,55.8,55.17,54.62,54.25,53.91,53.59,53.28,53,52.73,52.48,52.24,52.01,51.79,51.59,51.39,51.2,51.02,50.84 -Offshore Wind - Class 1/Moderate,72.57,70.15,68.42,67.08,65.99,65.08,64.3,63.61,63,62.08,61.29,60.61,60,59.46,59.1,58.76,58.45,58.15,57.87,57.6,57.35,57.11,56.88,56.67,56.46,56.26,56.07,55.88,55.71 -Offshore Wind - Class 1/Conservative,72.57,72.17,71.81,71.48,71.17,70.88,70.62,70.37,70.13,69.46,68.89,68.39,67.95,67.55,67.28,67.03,66.8,66.57,66.36,66.17,65.98,65.8,65.62,65.46,65.3,65.15,65.01,64.87,64.73 -Offshore Wind - Class 2/Advanced,72.44,67.9,65.2,63.31,61.86,60.7,59.73,58.91,58.19,57.22,56.41,55.7,55.08,54.53,54.16,53.81,53.49,53.19,52.91,52.64,52.39,52.15,51.92,51.71,51.5,51.3,51.11,50.93,50.75 -Offshore Wind - Class 2/Moderate,72.44,70.03,68.3,66.96,65.88,64.97,64.19,63.5,62.89,61.97,61.18,60.5,59.9,59.36,59.0,58.66,58.35,58.05,57.77,57.5,57.25,57.01,56.79,56.57,56.36,56.16,55.97,55.79,55.61 -Offshore Wind - Class 2/Conservative,72.44,72.05,71.69,71.35,71.05,70.76,70.49,70.24,70.01,69.34,68.77,68.27,67.83,67.43,67.17,66.92,66.68,66.46,66.25,66.05,65.86,65.68,65.51,65.35,65.19,65.04,64.89,64.75,64.62 -Offshore Wind - Class 3/Advanced,72.77,68.21,65.49,63.59,62.14,60.97,60,59.17,58.45,57.48,56.66,55.95,55.33,54.77,54.4,54.06,53.73,53.43,53.15,52.88,52.63,52.38,52.16,51.94,51.73,51.53,51.34,51.16,50.98 -Offshore Wind - Class 3/Moderate,72.77,70.34,68.61,67.27,66.18,65.26,64.47,63.78,63.17,62.25,61.46,60.77,60.17,59.63,59.26,58.93,58.61,58.31,58.03,57.76,57.51,57.27,57.04,56.82,56.61,56.41,56.22,56.04,55.86 -Offshore Wind - Class 3/Conservative,72.77,72.37,72.01,71.68,71.37,71.08,70.81,70.56,70.32,69.65,69.08,68.58,68.14,67.74,67.47,67.22,66.98,66.76,66.55,66.35,66.16,65.98,65.81,65.64,65.48,65.33,65.18,65.04,64.91 -Offshore Wind - Class 4/Advanced,72.89,68.32,65.6,63.7,62.24,61.07,60.1,59.27,58.55,57.58,56.75,56.04,55.42,54.86,54.49,54.15,53.82,53.52,53.24,52.97,52.71,52.47,52.24,52.02,51.82,51.62,51.42,51.24,51.07 -Offshore Wind - Class 4/Moderate,72.89,70.46,68.72,67.38,66.29,65.37,64.58,63.89,63.28,62.35,61.56,60.88,60.27,59.73,59.36,59.02,58.71,58.41,58.13,57.86,57.61,57.37,57.14,56.92,56.71,56.51,56.32,56.13,55.95 -Offshore Wind - Class 4/Conservative,72.89,72.49,72.13,71.79,71.49,71.2,70.93,70.68,70.44,69.77,69.2,68.7,68.25,67.85,67.58,67.33,67.09,66.87,66.66,66.46,66.27,66.09,65.91,65.75,65.59,65.44,65.29,65.15,65.02 -Offshore Wind - Class 5/Advanced,72.91,68.34,65.62,63.72,62.26,61.09,60.12,59.29,58.56,57.59,56.77,56.06,55.44,54.88,54.51,54.16,53.84,53.54,53.25,52.98,52.73,52.49,52.26,52.04,51.83,51.63,51.44,51.26,51.08 -Offshore Wind - Class 5/Moderate,72.91,70.48,68.74,67.4,66.31,65.39,64.6,63.91,63.3,62.37,61.58,60.89,60.29,59.75,59.38,59.04,58.72,58.42,58.14,57.88,57.62,57.38,57.15,56.93,56.73,56.53,56.33,56.15,55.97 -Offshore Wind - Class 5/Conservative,72.91,72.51,72.15,71.82,71.51,71.22,70.95,70.7,70.46,69.79,69.22,68.72,68.27,67.87,67.6,67.35,67.11,66.89,66.68,66.48,66.29,66.11,65.93,65.77,65.61,65.46,65.31,65.17,65.04 -Offshore Wind - Class 6/Advanced,72.8,68.24,65.53,63.62,62.17,61,60.03,59.2,58.48,57.51,56.69,55.98,55.35,54.8,54.43,54.08,53.76,53.46,53.17,52.91,52.65,52.41,52.18,51.96,51.75,51.56,51.36,51.18,51.01 -Offshore Wind - Class 6/Moderate,72.8,70.38,68.64,67.3,66.21,65.29,64.51,63.82,63.2,62.28,61.49,60.8,60.2,59.66,59.29,58.95,58.64,58.34,58.06,57.79,57.54,57.3,57.07,56.85,56.64,56.44,56.25,56.07,55.89 -Offshore Wind - Class 6/Conservative,72.8,72.41,72.04,71.71,71.4,71.11,70.85,70.59,70.36,69.69,69.12,68.61,68.17,67.77,67.5,67.25,67.01,66.79,66.58,66.38,66.19,66.01,65.84,65.67,65.51,65.36,65.22,65.08,64.94 -Offshore Wind - Class 7/Advanced,72.79,68.22,65.51,63.61,62.16,60.99,60.02,59.19,58.46,57.49,56.67,55.96,55.34,54.79,54.42,54.07,53.75,53.45,53.16,52.89,52.64,52.4,52.17,51.95,51.74,51.54,51.35,51.17,50.99 -Offshore Wind - Class 7/Moderate,72.79,70.36,68.62,67.28,66.19,65.28,64.49,63.8,63.19,62.26,61.48,60.79,60.19,59.64,59.28,58.94,58.62,58.32,58.04,57.78,57.52,57.28,57.06,56.84,56.63,56.43,56.24,56.05,55.88 -Offshore Wind - Class 7/Conservative,72.79,72.39,72.03,71.69,71.39,71.1,70.83,70.58,70.34,69.67,69.1,68.6,68.15,67.76,67.49,67.23,67.0,66.78,66.56,66.37,66.18,65.99,65.82,65.66,65.5,65.35,65.2,65.06,64.93 -Offshore Wind - Class 8/Advanced,67.05,55.3,52.95,51.68,50.82,50.18,49.67,49.26,48.91,47.35,46.49,45.91,45.47,45.13,44.43,43.96,43.6,43.32,43.09,42.9,42.73,42.58,42.45,42.33,42.23,42.13,42.04,41.96,41.88 -Offshore Wind - Class 8/Moderate,67.05,59.27,57.23,56.07,55.27,54.66,54.17,53.77,53.43,51.85,50.96,50.34,49.88,49.51,48.74,48.21,47.81,47.49,47.22,46.99,46.8,46.62,46.47,46.33,46.2,46.08,45.97,45.87,45.78 -Offshore Wind - Class 8/Conservative,67.05,63.55,62.14,61.26,60.62,60.13,59.72,59.38,59.09,57.67,56.84,56.27,55.82,55.47,54.72,54.19,53.79,53.46,53.19,52.95,52.75,52.57,52.41,52.26,52.12,52.0,51.88,51.78,51.68 -Offshore Wind - Class 9/Advanced,68.34,56.36,53.98,52.67,51.8,51.15,50.63,50.21,49.85,48.26,47.39,46.79,46.35,46.0,45.29,44.8,44.44,44.16,43.92,43.72,43.55,43.4,43.27,43.15,43.04,42.94,42.85,42.77,42.69 -Offshore Wind - Class 9/Moderate,68.34,60.41,58.34,57.15,56.34,55.72,55.22,54.81,54.46,52.85,51.94,51.31,50.84,50.46,49.68,49.14,48.73,48.4,48.13,47.9,47.7,47.52,47.36,47.22,47.09,46.97,46.86,46.76,46.67 -Offshore Wind - Class 9/Conservative,68.34,64.78,63.34,62.44,61.79,61.29,60.88,60.53,60.23,58.78,57.94,57.35,56.9,56.54,55.77,55.23,54.82,54.49,54.21,53.98,53.77,53.58,53.42,53.27,53.13,53.0,52.88,52.78,52.67 -Offshore Wind - Class 10/Advanced,70.33,58,55.54,54.2,53.3,52.63,52.1,51.67,51.3,49.66,48.76,48.15,47.7,47.34,46.6,46.11,45.73,45.44,45.2,45.0,44.82,44.66,44.53,44.4,44.29,44.19,44.1,44.01,43.93 -Offshore Wind - Class 10/Moderate,70.33,62.17,60.03,58.81,57.97,57.33,56.82,56.4,56.04,54.39,53.45,52.81,52.32,51.93,51.12,50.56,50.14,49.81,49.53,49.29,49.09,48.9,48.74,48.59,48.46,48.34,48.22,48.12,48.02 -Offshore Wind - Class 10/Conservative,70.33,66.66,65.18,64.26,63.59,63.07,62.65,62.29,61.98,60.49,59.63,59.02,58.55,58.18,57.39,56.84,56.42,56.08,55.79,55.54,55.33,55.14,54.97,54.81,54.67,54.54,54.42,54.31,54.2 -Offshore Wind - Class 11/Advanced,74.13,61.14,58.54,57.13,56.18,55.47,54.92,54.46,54.07,52.35,51.4,50.75,50.27,49.89,49.12,48.6,48.2,47.9,47.64,47.43,47.24,47.08,46.93,46.8,46.68,46.58,46.48,46.39,46.3 -Offshore Wind - Class 11/Moderate,74.13,65.53,63.28,61.99,61.1,60.43,59.89,59.45,59.07,57.32,56.34,55.66,55.14,54.73,53.88,53.3,52.85,52.5,52.2,51.95,51.74,51.54,51.37,51.22,51.08,50.95,50.83,50.72,50.62 -Offshore Wind - Class 11/Conservative,74.13,70.26,68.7,67.73,67.02,66.48,66.03,65.65,65.33,63.76,62.85,62.21,61.72,61.32,60.49,59.91,59.46,59.1,58.8,58.54,58.32,58.12,57.94,57.78,57.63,57.49,57.36,57.24,57.13 -Offshore Wind - Class 12/Advanced,74.39,61.35,58.75,57.33,56.38,55.67,55.11,54.65,54.26,52.53,51.57,50.93,50.45,50.07,49.29,48.76,48.37,48.06,47.81,47.59,47.4,47.24,47.09,46.96,46.85,46.74,46.64,46.55,46.46 -Offshore Wind - Class 12/Moderate,74.39,65.75,63.5,62.21,61.32,60.64,60.1,59.65,59.27,57.52,56.53,55.85,55.33,54.92,54.07,53.48,53.04,52.68,52.39,52.13,51.92,51.72,51.55,51.4,51.25,51.12,51.0,50.89,50.79 -Offshore Wind - Class 12/Conservative,74.39,70.5,68.94,67.96,67.26,66.71,66.26,65.88,65.55,63.98,63.06,62.42,61.93,61.53,60.7,60.12,59.67,59.31,59.01,58.75,58.52,58.32,58.14,57.98,57.83,57.69,57.56,57.44,57.33 -Offshore Wind - Class 13/Advanced,69.89,57.64,55.19,53.86,52.97,52.3,51.77,51.34,50.98,49.35,48.45,47.85,47.4,47.04,46.31,45.81,45.45,45.15,44.91,44.71,44.54,44.38,44.25,44.12,44.01,43.91,43.82,43.73,43.65 -Offshore Wind - Class 13/Moderate,69.89,61.78,59.66,58.44,57.61,56.97,56.47,56.05,55.69,54.04,53.11,52.47,51.99,51.6,50.8,50.25,49.83,49.49,49.22,48.98,48.78,48.6,48.43,48.29,48.15,48.03,47.92,47.82,47.72 -Offshore Wind - Class 13/Conservative,69.89,66.24,64.77,63.85,63.19,62.67,62.25,61.9,61.59,60.11,59.25,58.65,58.19,57.81,57.03,56.48,56.06,55.72,55.44,55.19,54.98,54.79,54.62,54.47,54.33,54.2,54.08,53.97,53.86 -Offshore Wind - Class 14/Advanced,71.09,58.63,56.14,54.79,53.88,53.2,52.66,52.22,51.85,50.2,49.29,48.67,48.21,47.85,47.11,46.6,46.23,45.93,45.69,45.48,45.3,45.15,45.01,44.88,44.77,44.67,44.57,44.48,44.4 -Offshore Wind - Class 14/Moderate,71.09,62.84,60.68,59.45,58.6,57.95,57.44,57.01,56.64,54.97,54.03,53.37,52.88,52.49,51.67,51.11,50.69,50.35,50.06,49.82,49.61,49.43,49.27,49.12,48.98,48.86,48.74,48.64,48.54 -Offshore Wind - Class 14/Conservative,71.09,67.38,65.88,64.95,64.28,63.75,63.32,62.96,62.65,61.14,60.27,59.66,59.19,58.81,58.01,57.45,57.03,56.68,56.39,56.14,55.93,55.73,55.56,55.41,55.26,55.13,55.01,54.89,54.79 +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 de7ace4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,1113.05,1038.04,993.45,962.16,868.76,780.26,694.97,681.33,669.46,653.52,640.03,628.37,618.13,609.01,602.91,597.23,591.93,586.96,582.28,577.87,573.7,569.74,565.97,562.38,558.96,555.68,552.55,549.54,546.64 -Offshore Wind - Class 1/Moderate,1266.89,1232.87,1208.56,1189.74,1174.46,1161.63,1078.21,996.16,915.18,829.82,746.38,736.77,728.29,720.7,715.61,710.85,706.4,702.22,698.27,694.54,691.0,687.64,684.43,681.37,678.45,675.64,672.95,670.37,667.88 -Offshore Wind - Class 1/Conservative,1538.37,1533.17,1528.42,1524.05,1520,1516.24,1512.73,1509.43,1400.75,1286.42,1173.34,1061.2,949.81,839.0,835.47,832.17,829.08,826.16,823.4,820.78,818.3,815.93,813.67,811.51,809.44,807.45,805.54,803.7,801.93 -Offshore Wind - Class 2/Advanced,1060.71,989.22,946.73,916.91,827.91,743.57,662.29,649.29,637.98,622.78,609.93,598.82,589.06,580.37,574.55,569.14,564.09,559.36,554.9,550.7,546.72,542.94,539.36,535.94,532.67,529.55,526.56,523.69,520.94 -Offshore Wind - Class 2/Moderate,1207.31,1174.9,1151.72,1133.79,1119.23,1107.01,1027.5,949.31,872.14,790.79,711.28,702.12,694.04,686.81,681.95,677.42,673.18,669.19,665.43,661.88,658.5,655.3,652.24,649.33,646.54,643.87,641.3,638.84,636.47 -Offshore Wind - Class 2/Conservative,1466.02,1461.07,1456.54,1452.38,1448.52,1444.94,1441.59,1438.44,1334.87,1225.92,1118.16,1011.3,905.14,799.54,796.18,793.04,790.09,787.31,784.68,782.18,779.82,777.56,775.41,773.35,771.37,769.48,767.66,765.91,764.22 -Offshore Wind - Class 3/Advanced,1219.35,1137.18,1088.32,1054.05,951.73,854.78,761.34,746.4,733.39,715.93,701.15,688.38,677.16,667.17,660.49,654.27,648.46,643.01,637.89,633.06,628.49,624.15,620.02,616.09,612.34,608.75,605.32,602.02,598.85 -Offshore Wind - Class 3/Moderate,1387.88,1350.62,1323.98,1303.37,1286.63,1272.57,1181.18,1091.29,1002.59,909.07,817.66,807.13,797.84,789.53,783.95,778.74,773.86,769.28,764.96,760.87,756.99,753.31,749.8,746.44,743.24,740.17,737.22,734.39,731.66 -Offshore Wind - Class 3/Conservative,1685.28,1679.59,1674.39,1669.6,1665.17,1661.05,1657.2,1653.58,1534.52,1409.27,1285.39,1162.55,1040.51,919.13,915.26,911.65,908.26,905.06,902.04,899.17,896.45,893.86,891.38,889.01,886.74,884.57,882.47,880.46,878.52 -Offshore Wind - Class 4/Advanced,1345.01,1254.36,1200.47,1162.67,1049.81,942.86,839.8,823.31,808.97,789.71,773.41,759.32,746.94,735.92,728.55,721.69,715.28,709.28,703.63,698.3,693.25,688.47,683.92,679.58,675.44,671.48,667.69,664.06,660.56 -Offshore Wind - Class 4/Moderate,1530.9,1489.8,1460.41,1437.68,1419.21,1403.71,1302.9,1203.75,1105.9,1002.75,901.91,890.31,880.06,870.89,864.73,858.99,853.61,848.55,843.79,839.28,835.0,830.93,827.06,823.36,819.83,816.44,813.19,810.07,807.06 -Offshore Wind - Class 4/Conservative,1858.95,1852.67,1846.93,1841.65,1836.76,1832.22,1827.97,1823.98,1692.65,1554.5,1417.85,1282.35,1147.74,1013.84,1009.58,1005.59,1001.85,998.32,994.99,991.83,988.83,985.97,983.24,980.62,978.12,975.72,973.41,971.19,969.05 -Offshore Wind - Class 5/Advanced,1416.54,1321.08,1264.32,1224.51,1105.65,993.01,884.47,867.11,852,831.71,814.54,799.71,786.67,775.07,767.3,760.07,753.33,747.0,741.05,735.44,730.12,725.08,720.29,715.73,711.37,707.2,703.21,699.38,695.69 -Offshore Wind - Class 5/Moderate,1612.33,1569.03,1538.09,1514.14,1494.7,1478.37,1372.2,1267.77,1164.72,1056.08,949.89,937.66,926.87,917.21,910.73,904.68,899.01,893.69,888.66,883.92,879.41,875.13,871.05,867.16,863.43,859.87,856.44,853.15,849.98 -Offshore Wind - Class 5/Conservative,1957.82,1951.21,1945.16,1939.6,1934.46,1929.67,1925.19,1920.99,1782.68,1637.18,1493.27,1350.55,1208.78,1067.77,1063.28,1059.08,1055.14,1051.42,1047.91,1044.58,1041.42,1038.41,1035.53,1032.78,1030.15,1027.62,1025.19,1022.85,1020.59 -Offshore Wind - Class 6/Advanced,1445.15,1347.75,1289.85,1249.24,1127.97,1013.06,902.33,884.61,869.2,848.5,830.99,815.85,802.55,790.72,782.79,775.42,768.54,762.09,756.01,750.29,744.87,739.73,734.84,730.18,725.73,721.48,717.41,713.5,709.74 -Offshore Wind - Class 6/Moderate,1644.88,1600.72,1569.15,1544.72,1524.88,1508.22,1399.91,1293.37,1188.24,1077.41,969.07,956.6,945.58,935.73,929.12,922.94,917.16,911.73,906.61,901.76,897.17,892.8,888.64,884.67,880.87,877.23,873.74,870.38,867.15 -Offshore Wind - Class 6/Conservative,1997.36,1990.61,1984.44,1978.77,1973.52,1968.63,1964.07,1959.78,1818.68,1670.24,1523.42,1377.83,1233.19,1089.33,1084.75,1080.46,1076.44,1072.65,1069.07,1065.68,1062.45,1059.38,1056.44,1053.64,1050.95,1048.37,1045.89,1043.5,1041.2 -Offshore Wind - Class 7/Advanced,1539.72,1435.95,1374.27,1330.99,1201.79,1079.36,961.38,942.51,926.08,904.03,885.37,869.25,855.08,842.46,834.02,826.17,818.83,811.96,805.49,799.39,793.61,788.14,782.93,777.96,773.23,768.7,764.36,760.19,756.19 -Offshore Wind - Class 7/Moderate,1752.53,1705.47,1671.84,1645.81,1624.67,1606.92,1491.52,1378.01,1266,1147.91,1032.48,1019.2,1007.46,996.97,989.92,983.34,977.19,971.4,965.94,960.78,955.88,951.23,946.8,942.56,938.52,934.64,930.92,927.34,923.9 -Offshore Wind - Class 7/Conservative,2128.07,2120.88,2114.31,2108.26,2102.67,2097.47,2092.6,2088.04,1937.7,1779.54,1623.12,1468,1313.9,1160.62,1155.74,1151.17,1146.89,1142.85,1139.03,1135.42,1131.98,1128.7,1125.58,1122.59,1119.72,1116.98,1114.33,1111.79,1109.34 -Offshore Wind - Class 8/Advanced,2905.14,1920.75,1724.44,1617.48,1463.75,1328.69,1204.9,1170.18,1140.85,1010.23,938.2,889.5,853.16,824.42,765.76,726.06,696.44,673.0,653.72,637.43,623.36,611.02,600.05,590.19,581.26,573.11,565.61,558.69,552.26 -Offshore Wind - Class 8/Moderate,3086.04,2446.4,2278.95,2183.37,2117.37,2067.4,1942.27,1823.95,1710.52,1495.81,1337.24,1286.7,1248.49,1217.94,1154.68,1111.1,1078.14,1051.79,1029.93,1011.31,995.13,980.85,968.09,956.57,946.09,936.48,927.61,919.39,911.72 -Offshore Wind - Class 8/Conservative,3405.29,3133.96,3024.52,2956.27,2907.01,2868.63,2837.29,2810.86,2663.91,2429.69,2241.51,2072.53,1914.05,1762.18,1703.94,1663.13,1631.87,1606.62,1585.5,1567.38,1551.53,1537.46,1524.83,1513.37,1502.9,1493.26,1484.34,1476.04,1468.27 -Offshore Wind - Class 9/Advanced,3304.49,2184.78,1961.49,1839.83,1664.97,1511.34,1370.53,1331.03,1297.67,1149.09,1067.17,1011.77,970.43,937.74,871.02,825.87,792.17,765.51,743.58,725.05,709.05,695.01,682.53,671.32,661.17,651.89,643.37,635.49,628.17 -Offshore Wind - Class 9/Moderate,3510.26,2782.69,2592.22,2483.5,2408.43,2351.59,2209.26,2074.67,1945.66,1701.42,1521.06,1463.57,1420.11,1385.37,1313.4,1263.83,1226.34,1196.37,1171.51,1150.32,1131.92,1115.68,1101.16,1088.06,1076.14,1065.21,1055.12,1045.77,1037.05 -Offshore Wind - Class 9/Conservative,3873.39,3564.77,3440.28,3362.65,3306.61,3262.96,3227.31,3197.25,3030.1,2763.68,2549.64,2357.42,2177.16,2004.42,1938.16,1891.74,1856.19,1827.47,1803.45,1782.83,1764.81,1748.81,1734.44,1721.41,1709.5,1698.53,1688.38,1678.94,1670.11 -Offshore Wind - Class 10/Advanced,3770.01,2492.57,2237.82,2099.02,1899.52,1724.25,1563.61,1518.54,1480.48,1310.98,1217.51,1154.3,1107.15,1069.85,993.73,942.22,903.77,873.35,848.34,827.19,808.94,792.92,778.68,765.9,754.31,743.73,734.0,725.01,716.67 -Offshore Wind - Class 10/Moderate,4004.78,3174.71,2957.41,2833.37,2747.73,2682.87,2520.5,2366.95,2219.76,1941.12,1735.35,1669.75,1620.17,1580.53,1498.43,1441.88,1399.11,1364.91,1336.54,1312.38,1291.38,1272.85,1256.29,1241.35,1227.74,1215.27,1203.77,1193.09,1183.15 -Offshore Wind - Class 10/Conservative,4419.06,4066.96,3924.94,3836.38,3772.44,3722.63,3681.96,3647.67,3456.97,3153.02,2908.82,2689.53,2483.87,2286.8,2211.21,2158.25,2117.68,2084.92,2057.51,2033.99,2013.43,1995.17,1978.78,1963.92,1950.33,1937.82,1926.24,1915.46,1905.39 -Offshore Wind - Class 11/Advanced,4354.62,2879.08,2584.83,2424.51,2194.07,1991.63,1806.07,1754.02,1710.05,1514.26,1406.31,1333.3,1278.83,1235.75,1147.83,1088.32,1043.91,1008.78,979.89,955.46,934.37,915.87,899.43,884.66,871.28,859.05,847.82,837.44,827.8 -Offshore Wind - Class 11/Moderate,4625.78,3667,3416,3272.73,3173.81,3098.9,2911.35,2733.98,2563.97,2242.12,2004.44,1928.68,1871.4,1825.62,1730.79,1665.46,1616.06,1576.56,1543.8,1515.88,1491.63,1470.23,1451.1,1433.84,1418.13,1403.72,1390.43,1378.1,1366.62 -Offshore Wind - Class 11/Conservative,5104.31,4697.61,4533.56,4431.27,4357.42,4299.89,4252.91,4213.31,3993.03,3641.95,3359.88,3106.59,2869.04,2641.4,2554.09,2492.92,2446.07,2408.23,2376.56,2349.4,2325.64,2304.56,2285.62,2268.45,2252.76,2238.31,2224.93,2212.48,2200.85 -Offshore Wind - Class 12/Advanced,5111.14,3379.26,3033.89,2845.71,2575.25,2337.63,2119.84,2058.75,2007.14,1777.34,1650.62,1564.93,1501,1450.43,1347.24,1277.4,1225.27,1184.04,1150.12,1121.45,1096.7,1074.99,1055.69,1038.35,1022.64,1008.3,995.11,982.93,971.61 -Offshore Wind - Class 12/Moderate,5429.42,4304.07,4009.47,3841.3,3725.19,3637.27,3417.13,3208.95,3009.41,2631.64,2352.67,2263.75,2196.52,2142.79,2031.48,1954.8,1896.82,1850.46,1812,1779.24,1750.77,1725.65,1703.2,1682.94,1664.5,1647.59,1631.99,1617.52,1604.04 -Offshore Wind - Class 12/Conservative,5991.08,5513.73,5321.18,5201.11,5114.43,5046.91,4991.77,4945.28,4686.74,4274.67,3943.59,3646.29,3367.48,3100.29,2997.81,2926.01,2871.02,2826.61,2789.45,2757.56,2729.68,2704.93,2682.7,2662.55,2644.13,2627.17,2611.47,2596.86,2583.2 -Offshore Wind - Class 13/Advanced,5151.93,3406.23,3058.1,2868.42,2595.8,2356.29,2136.76,2075.17,2023.16,1791.52,1663.8,1577.42,1512.98,1462.01,1357.99,1287.59,1235.05,1193.48,1159.3,1130.4,1105.45,1083.57,1064.11,1046.64,1030.8,1016.34,1003.05,990.77,979.37 -Offshore Wind - Class 13/Moderate,5472.75,4338.41,4041.46,3871.96,3754.92,3666.29,3444.4,3234.56,3033.42,2652.64,2371.45,2281.81,2214.05,2159.89,2047.69,1970.4,1911.95,1865.23,1826.46,1793.44,1764.74,1739.42,1716.79,1696.37,1677.78,1660.74,1645.01,1630.43,1616.84 -Offshore Wind - Class 13/Conservative,6038.89,5557.73,5363.64,5242.62,5155.25,5087.18,5031.61,4984.75,4724.14,4308.78,3975.07,3675.39,3394.35,3125.03,3021.74,2949.36,2893.93,2849.16,2811.71,2779.56,2751.46,2726.51,2704.11,2683.8,2665.23,2648.14,2632.31,2617.58,2603.81 -Offshore Wind - Class 14/Advanced,5954.53,3936.87,3534.51,3315.28,3000.19,2723.36,2469.64,2398.46,2338.34,2070.61,1922.99,1823.16,1748.68,1689.77,1569.55,1488.18,1427.45,1379.41,1339.91,1306.5,1277.67,1252.37,1229.89,1209.69,1191.39,1174.68,1159.32,1145.12,1131.94 -Offshore Wind - Class 14/Moderate,6325.33,5014.28,4671.07,4475.16,4339.89,4237.45,3980.99,3738.46,3505.99,3065.89,2740.89,2637.29,2558.97,2496.37,2366.69,2277.36,2209.81,2155.8,2111,2072.83,2039.67,2010.4,1984.25,1960.64,1939.15,1919.46,1901.28,1884.43,1868.72 -Offshore Wind - Class 14/Conservative,6979.67,6423.54,6199.23,6059.35,5958.37,5879.7,5815.46,5761.3,5460.1,4980.03,4594.33,4247.97,3923.14,3611.87,3492.48,3408.83,3344.77,3293.02,3249.73,3212.58,3180.1,3151.27,3125.38,3101.9,3080.43,3060.68,3042.39,3025.36,3009.45 +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 8f25a81..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,102.84546575072856,92.72899492855665,87.30677553383723,83.20223723839517,76.00650072613891,69.22596862804275,61.71138072388398,60.56358827530622,59.565012009448246,57.2994604127901,56.18252732999213,55.21887192259379,53.519973383817224,52.777456525561696,52.280230939317015,51.8184531015464,51.386734000071776,50.980154883981854,50.599775044785105,50.23998933206045,49.13268860950493,48.815038223841995,48.51272618283641,48.22436340705386,47.95108876248982,47.688000700444064,47.436392429071454,47.1953378954158,46.96230915404727 -Offshore Wind - Class 1/Moderate,115.05118218321215,109.93892137936167,107.7023303920841,104.1755072644713,102.79321868468978,101.63381912791718,95.08828399626648,88.6652458443123,80.96798607787836,74.35860346792106,67.91892036889766,67.06555107170098,66.31010511416449,65.63569489168394,64.11439370680519,63.69832207355922,63.31023159510408,62.94391253196977,62.59893380032218,62.271779373034555,61.96267601809956,61.668436634303845,61.387581055037096,61.12148728898892,60.865425763299655,60.61995217187539,60.384902051759425,60.157746153565256,59.94156942058542 -Offshore Wind - Class 1/Conservative,136.59075424227245,136.09809140986897,135.64916832829758,135.23635013891572,134.85341001681533,132.17791705218315,131.8527600649723,131.5461763592373,123.02463708453827,113.97808471065082,105.04876916562293,96.2065701149084,87.434125064661,78.71538975061502,78.38705378178948,78.08064304571582,77.79390893679644,77.52101240078592,77.26467903802515,77.02317915190052,76.79223041511888,76.57207132505187,75.06631392622148,74.86956954709903,74.67996676280842,74.49859021825372,74.32509983749064,74.15705067183748,73.99410264534988 -Offshore Wind - Class 2/Advanced,107.03087207235622,96.3222840476177,90.61067261472664,86.27630395436427,78.82564760463536,71.80741304563037,63.97046286420605,62.782906643773785,61.74834861713025,59.352191753859806,58.1978678010332,57.19817217224842,56.3206039468917,54.62930029490486,54.11469289844215,53.63524072182928,53.188703588708314,52.77008530534222,52.376590001467,52.00420826108583,51.653002389234636,51.31912743287332,50.17882840692905,49.88272268620271,49.59810549879062,49.32633262743578,49.06610958951122,48.81695095403184,48.57620645562768 -Offshore Wind - Class 2/Moderate,119.70716511255321,114.27852891377374,111.95204522361142,108.1849405373345,106.7505246038322,105.54585418854928,98.75787026728865,90.4817666536279,84.03840906045822,77.19011081808526,70.51815558503453,69.63201640526202,68.84990112353505,66.97450847710432,66.51256908930016,66.08085747799325,65.67840135292568,65.29832384188389,64.94051750291673,64.60128444542545,64.28034425779751,63.97520983706363,63.68594671093406,63.407926612792934,63.14207991865732,62.88771474988175,62.64379328849804,62.41014256484488,62.18375656696887 -Offshore Wind - Class 2/Conservative,142.0772032906825,141.5665297939814,138.53354707995697,138.10947870987656,137.71997876918255,137.35553732914977,137.01512906550622,136.69620031706953,127.85566000291384,118.46705494495819,109.20043981265029,100.02459855721551,90.9208568309484,81.87320724974684,81.53378010990305,81.21521617020674,80.91477936510549,80.63308600965871,78.93112514389149,78.68236557104238,78.44639331377678,78.22141690060204,78.00743633151815,77.80301842933102,77.60576641311452,77.41736047519771,77.23504554035594,77.06032265376898,76.89301266828753 -Offshore Wind - Class 3/Advanced,109.8080326364821,100.68005525576376,94.73496786283309,90.2279360125251,81.0101916826062,73.73927127470664,66.76239195034634,64.44408468137789,63.379306036919665,61.94917770633374,60.739048609616624,58.73012760713572,57.82666157420595,57.02081134932261,56.48230381681209,55.98216742214491,55.51283628998404,54.200235671028786,53.79486826926204,53.41137733632651,53.049663957410075,52.703874769539546,52.3783310436818,52.066482122123546,51.76870681578402,51.483890431289986,51.21171448482056,50.950586557271116,50.69869466052829 -Offshore Wind - Class 3/Moderate,122.93468170469663,119.53678734178929,115.05469868167657,113.20933592257134,111.70990434455214,108.54578006381064,101.51734324480478,94.62171052418095,87.83072976137822,80.61670948380595,72.33965350229717,71.42805614278464,70.62518268722161,69.90635441640019,69.4219133336252,68.97309781734906,68.55053256586052,68.15377188231408,67.78009515915484,67.42552710595139,67.09047221571922,65.65877476075046,65.35986193468403,65.07422156854342,64.80135205031068,64.54008295194393,64.28957825341327,64.0495035467067,63.81695302026936 -Offshore Wind - Class 3/Conservative,146.09894554632098,145.57383773963565,145.09522136940353,144.65514609307124,144.24691559813033,143.86694694159547,143.5118363276306,143.17925484329524,133.85677898244694,123.9647423650877,114.1998623149667,102.69583455281592,93.26928297361532,83.90037547837588,83.55043884988139,83.22386813264592,82.91619654392976,82.62749076105204,82.35416402235715,82.09480829411048,81.84854355522793,81.61413777619171,81.3905349317009,81.1752042854008,80.96962054834516,80.77307970366668,80.58287501079384,80.40065718499726,80.22607421784325 -Offshore Wind - Class 4/Advanced,114.80167810237052,105.25496229729718,99.03865493332059,94.32638969200009,86.08391622438413,77.00941184221475,69.67722400514226,68.37596824815684,66.14175551920614,64.64633539480882,63.37907534707953,61.28048646263231,60.33559698563985,59.49301581621654,58.929913113793795,58.40696146282645,57.91610955699241,57.45796542750873,56.12193552495623,55.72092798187018,55.34068221424216,54.98109930725998,54.63893409561618,54.31259416020613,54.00309527959094,53.70538030034971,53.418653012930164,53.1459004259172,52.884195857824224 -Offshore Wind - Class 4/Moderate,128.614998193724,125.0653661953879,120.37744764049248,118.4495389036971,116.8830497190682,115.56709202410408,106.18651520974784,98.93715953164097,91.79712599221196,84.21340402060123,76.82363357901247,74.5714065324949,73.73055019206348,72.97958474449902,72.47354883925651,72.0025639695252,71.56322937586138,71.14861470523552,70.75827426080208,70.38789267618542,70.03787444440094,69.70475438893389,69.38700216803458,67.9323714653114,67.64729605464194,67.37415547185046,67.11261530892497,66.85976975431055,66.61701978350827 -Offshore Wind - Class 4/Conservative,152.99137164728648,152.44297471119654,151.94303983020166,151.48139902797175,151.05711315758245,150.66030466901657,150.28960825306547,149.94233670249028,140.1347303614279,129.73230351580798,119.4624076519043,109.29169694314568,99.19746311275337,87.60212560024858,87.23705260910728,86.8958735418755,86.5744736242471,86.2729195335413,85.9876245081024,85.71682850576221,85.45965150543661,85.21468547339099,84.97939967327066,84.75656752296634,84.54183156663588,84.33649051111624,84.13801362005272,83.94769960028223,83.76537244758799 -Offshore Wind - Class 5/Advanced,126.25885443678682,115.60207124070425,108.63261800349478,103.3333459968484,94.28366133579081,84.22089598097698,76.17848825886989,74.75454723532155,72.22411941854358,70.58926070453327,69.20603215506715,66.83785950792362,65.80618403174432,64.88629418374285,64.27138408758543,63.698117765575084,63.16448510948572,62.66402071413676,62.19181590129982,60.70034078104385,60.287408499550814,59.89528526773547,59.52210066790376,59.16632435830602,58.826766073136945,58.502065508619076,58.19137247489147,57.89383678209322,57.60633332965388 -Offshore Wind - Class 5/Moderate,141.49724875890666,134.99800187408763,132.26016220730395,130.14302549937474,128.42329251842662,124.6268491319871,116.50223401838878,108.5295494552368,100.67707170039408,92.33782168099059,82.68059812211472,81.63776681704165,80.71886278373908,79.89631806083575,79.34235287772297,78.82653510945087,78.34314111859544,77.88907003086396,77.46122097196363,77.057952302563,76.67255926143828,76.30773371366969,74.60333421151383,74.27722648135959,73.96719858346128,73.66863610311603,73.38028501027898,73.10586398390664,72.84022116784838 -Offshore Wind - Class 5/Conservative,168.3878973302266,167.78516156938718,167.23558035253083,166.73039884459322,166.26201977670533,165.82561995638682,165.4179196127512,165.03621775800949,154.21816510309037,140.05308880575987,128.9406612571951,117.93492599337964,107.01188936337742,96.15716551308884,95.7562111909974,95.38171125804324,95.02905110336215,94.69792386141583,94.38447207155588,94.08718143335068,93.80491622147656,93.53616213550204,93.27762957744036,93.03324771750978,92.79757308506056,92.57219169009387,92.35419250973094,92.14535084152692,91.94509882282 -Offshore Wind - Class 6/Advanced,161.8759542660043,147.38075568074933,137.75114790859618,133.45535254471264,118.95279750227796,108.20539274413797,97.89044212196205,96.06120455545177,92.32339108838642,90.23446262990905,88.46717750807258,86.93933625202177,85.59550240747386,82.52677857294368,81.74492883872367,81.01653036361856,80.33787764809708,79.70197513530763,79.10138139104942,78.5384947179441,78.00213774712128,77.4949317198773,77.01233340478169,76.55233635376263,76.11293411874836,75.69577172839898,75.29145532324127,74.90648055997812,72.91704022880108 -Offshore Wind - Class 6/Moderate,181.3776262997319,176.37487931804765,168.5811193358938,165.8812808669657,163.68781874728717,161.84510339137654,151.31038249957749,137.61361508351357,127.66915968492359,117.11288925940322,106.82412730754294,105.47690732489099,104.28958442661497,103.2270131623819,102.51113708007607,101.84473822004449,101.2230393249734,98.29592571524411,97.75637608018194,97.2446784732571,96.76092128068343,96.30058326585595,95.86156465753675,95.44246560823392,95.0416529625401,94.65796018087879,94.29022072367327,93.9375013592623,93.59644739061753 -Offshore Wind - Class 6/Conservative,215.79222362701165,215.02180406556684,214.31402523071603,213.6660674807113,213.06494967873513,212.50515409259026,211.98527090140269,211.49272556519327,197.65006141687473,182.96552453067275,168.46803585492736,150.34859017866668,136.44863513719733,122.63346851896222,122.12201299845496,121.64426523754673,121.19450469634856,120.77209000622909,120.37252407124558,119.99360469229487,119.63337435906296,119.29060962760367,118.96359767639234,118.64906485343234,118.34832730040632,118.06089563973582,117.78554642747459,117.51925070041533,117.26102970340108 -Offshore Wind - Class 7/Advanced,206.99994916510903,187.4841135449836,179.50415518322697,168.93742337369076,154.07940834315136,140.06656871763926,126.61455333793927,120.79161553200433,118.78219812024547,116.08749727926379,113.80765259273197,111.83718192053641,110.1067631286937,105.6326204340925,104.62939177384453,103.69442510128518,102.82294258616393,102.0064361187965,101.23585530623592,100.50994715943885,99.82437341230424,99.17360851309219,98.55412762059558,97.96321931850116,97.39979904028363,96.86088422799848,96.34511917348908,95.85087702696744,95.37398794485046 -Offshore Wind - Class 7/Moderate,232.1297992423825,225.73225234697912,221.1584876806738,211.22080411119018,208.43204975937783,206.09262738737792,192.6004655223773,179.35934229431638,166.3165124091281,152.46988678030434,138.97813176376118,137.22392374667717,131.80106116464344,130.45334829276368,129.55083699607195,128.70787641277124,127.91787392776854,127.17567010316496,126.47667877193928,125.81717367338672,125.18719202503334,124.59096390057657,124.02562294562814,123.48235291946935,122.96326885894898,122.46636431599521,121.98991947797506,121.52981285996806,121.0911344419881 -Offshore Wind - Class 7/Conservative,276.4759497162645,275.4881833644912,274.5878237754884,273.75640017241017,272.9923188513845,272.2776018802177,271.6096283632721,270.98444620586105,253.1480068571247,234.24015765116272,215.57149784741225,197.08088047940748,178.72825025316646,160.49304984331908,159.82325228267192,159.19430686794266,158.60887599722997,158.05578506849426,157.52914277343208,157.03628678931122,156.56471131504264,156.1119842923575,151.10546278891195,150.70887610316655,150.32674764617371,149.96154972764128,149.6081544448252,149.26962423921916,148.94507391314434 -Offshore Wind - Class 8/Advanced,250.6529060190352,162.2254043665654,143.84626751131697,135.3073073035401,121.1982230736744,110.77304029983688,99.59938568044606,96.91696971722746,94.65061228828716,83.21533245562051,77.73843303987636,74.03494827865426,71.2704021913238,69.08546296140618,63.615405345329194,60.64448191197826,58.42568921237492,56.67104919776012,55.22817581797601,54.00922758539453,52.95577333395461,52.03144619235514,51.210538544676325,50.47245626444608,49.038955024708926,48.437516289489615,47.885062489669934,47.37511125455637,46.90050437393815 -Offshore Wind - Class 8/Moderate,265.4249399370204,207.98674327353547,194.14773761841107,186.2490874830792,177.73097379892837,173.67044845516853,163.7047672283501,154.29279927869007,145.27910668637,125.90065074565655,113.4309577563829,109.39206338992074,106.34035174599316,103.90050803901548,98.84623681646106,95.36470188099862,92.7318819247638,89.14124277149767,87.4227317304959,85.95889410365871,84.68871413404902,83.56546188981179,82.56377022272983,81.65884507922566,80.83473355249899,80.07877199488367,79.38175048080427,78.73561032538228,78.1339374733063 -Offshore Wind - Class 8/Conservative,291.4936285075963,268.637088393171,259.4179142374503,253.6688530341991,249.517926337413,246.2856857869317,243.64447280244624,241.41856849824774,229.36069801202453,206.330971421034,191.06632206548824,177.39348652729913,164.58715047674414,152.33099431743494,147.50922060958956,144.12989876016687,141.5427649717032,139.45182092667147,137.7037499773957,136.20218440902855,134.89080163967654,133.72657413790176,132.68148081856373,131.73262415865256,130.8647828279686,130.06764417454028,129.32793144868378,128.64179740360825,127.99907874353433 -Offshore Wind - Class 9/Advanced,262.7774616751132,170.0099394618263,150.73357114117817,139.44803355195089,126.96859113670958,114.15455937675488,104.30068260022092,101.4860062986081,97.53447807910842,87.1134907227424,81.36868608650754,76.27082670538665,73.41733323469293,71.16019524945293,66.55431570121033,63.43561146110157,61.108972177639714,59.269214873729595,56.86580394893182,55.60551119520825,54.517948388298,53.56354546452292,52.71590991463104,51.953992734068414,51.2632857598544,50.632522014355146,50.05336702096476,49.51856669819292,49.02080849366947 -Offshore Wind - Class 9/Moderate,278.2885372995396,218.0312969419516,203.51405363116177,191.9169394557389,186.2933269960358,182.03362276977597,171.57238647493855,158.99653289123833,149.69125218153212,131.89506215721914,118.80625325089296,114.56932599789467,109.541706701451,107.02371372434337,101.8086674631624,98.21606342411705,95.49871889133323,93.32591625961322,91.52402249956259,89.98897241247269,88.65508297358267,87.47739349067648,86.42514939085049,85.47631263790639,84.61207214974402,83.81959981574046,81.74839681688749,81.08193431448528,80.46132543512775 -Offshore Wind - Class 9/Conservative,305.66106510834305,281.6842100983556,267.32228835699027,261.39442856705676,257.11505111569596,253.7828006276327,251.06120388458152,248.7656786444007,236.3239077376797,216.30250827888648,200.28070518785387,185.92520031051427,172.48302778479655,159.61535834486637,154.5556202972293,151.01052798451263,148.29602299757715,143.62738451520843,141.82368844597096,140.2777519519773,138.9244272766396,137.72256523068893,136.64519419361886,135.6673597873483,134.77273836654743,133.9490871972189,133.18671411494813,132.47956216980754,131.81519537658656 -Offshore Wind - Class 10/Advanced,269.723939014176,174.57340016939975,154.8111312725183,145.60288906264634,130.42191000710943,119.16988154336133,107.14444692623225,104.25049749279673,101.80501675798337,89.4956279933141,83.58615318446152,79.58938556036432,76.60854865562925,73.10777930808999,68.36792632924306,65.16199842276022,62.76670134832048,60.87354252974639,59.31652460435696,58.00066867326084,56.86350356231352,55.018918437518586,54.14718896554597,53.362101569400494,52.65191513493655,52.0034997640017,51.4077352380878,50.8560517682965,50.34455484489839 -Offshore Wind - Class 10/Moderate,285.6580771884029,223.85333150857048,208.9404790565418,200.42834103299595,191.30899350581015,186.93188595234557,176.18161795172554,166.02699909947512,156.30147137928242,135.4481563559564,121.99317693516656,117.64013098579007,114.34847675677905,111.7175998863366,106.26751360787479,100.85968048728027,98.066686769669,95.83475573057518,93.98192917077527,92.40345450769803,91.03347493769691,89.82180716895752,88.74106604588906,87.76459207440679,86.8767509527749,86.0627566409957,85.31025025399704,84.61417646150313,83.964380422923 -Offshore Wind - Class 10/Conservative,313.7767172178752,289.156382702702,279.22549076524984,273.0335482166591,268.5622163554287,265.0791782368996,262.23609126386276,259.83792948678473,242.64980540930333,222.08142616270723,205.62131172622486,190.87151929900926,177.05868774766867,163.8375523583549,158.64137415689555,155.00122910685985,152.21347164345198,149.9618491289964,148.07681049198322,146.45915917755744,145.0463212119549,143.79157735665456,142.6650009285519,141.64221208055335,140.70848192614986,139.84861266874586,139.0527421059546,136.00716220018066,135.32527630182378 -Offshore Wind - Class 11/Advanced,279.6008064190361,181.06832483542095,160.61256389013724,151.05953835488157,135.34405008371473,123.66669785543117,111.21641113593907,108.21121801459734,105.67278300760208,92.919416469457,86.78369985008136,82.632725420665,79.5367476025322,75.92004741154271,70.99920757937338,67.6690054461808,65.18159450806095,63.21658792182213,61.598379978721745,60.23187398394926,59.05062359480653,57.149716662392905,56.24222077461332,55.427823729778275,54.689399020303995,54.01667166145059,53.39710020300646,52.824901708153604,52.292532704875 -Offshore Wind - Class 11/Moderate,296.11846507508693,232.11687051074992,216.65447291707386,207.82729352008323,198.4253316028395,193.88642006023662,182.7355919199547,172.20327415836852,162.11554467305498,140.52199637035648,126.56421701595124,122.04732036015454,118.63139111847255,115.90205016002668,110.2485265177579,104.66671616531265,101.76707261081447,99.45037999384876,97.52699804738795,95.88927923996165,94.46757452960082,93.21042703984271,92.08849767144893,91.07672511737911,90.15498456981707,89.30942198255283,88.52952738949614,87.80638324366119,87.13314214289834 -Offshore Wind - Class 11/Conservative,325.267734570866,299.74510112126075,289.4504753485186,283.03158484760075,278.3958570251162,274.7868933410615,271.83825674272526,269.3522342722862,255.87228309871745,230.27979097420405,213.21102511348366,197.9171680094414,183.59521471993614,169.88362453132692,164.49607007214254,160.7216114089452,157.82947573017785,155.49436507439827,153.54085961297739,151.86416295126398,150.39923273093092,149.09845632737284,147.92989777544713,146.87098453434623,145.90225759592295,145.0103406396987,144.18419820127872,143.4156372843698,142.69780252472674 -Offshore Wind - Class 12/Advanced,322.98108087300824,208.48477056609315,184.67221457099592,173.65563929612014,155.35789623276236,141.89209651469588,129.56770773214222,123.95089737416609,121.03038266708914,108.02600094480522,99.20087714057989,94.43206883665621,90.87388245986429,88.05936277181968,82.31491025300919,77.16171792731656,74.30758199560118,72.04956028354346,70.19319598653914,68.62228719879896,67.26628461715363,66.07793962571921,65.02007505906693,64.07074601265447,63.211991540032834,62.42605171517763,60.72433981378165,60.06803868262577,59.457280737861204 -Offshore Wind - Class 12/Moderate,342.1320805050986,267.75724698766584,249.8888883835908,239.6879146502221,228.56330759356197,223.32229607692895,210.43325078383776,198.25639063523607,186.594809562077,161.47826343585533,145.36605211424572,140.1583228768917,136.22002860966083,133.0734454086458,126.55487592439324,122.06383083446536,118.66883958626677,115.95275957160746,111.77407660061627,109.88617053131699,108.24871240445766,106.80091103365595,105.50888765861703,104.34350136902611,103.27996782477418,102.3063431639782,101.40810974193137,100.57523531827479,99.79972810831572 -Offshore Wind - Class 12/Conservative,375.9277798044174,346.39753948561116,334.48815770713844,327.06008151171216,321.69930485420593,317.52209225769695,314.1111218222493,311.2348975006501,295.60968283192466,265.65906580100557,245.9063274184155,228.20636590422657,211.6296001528277,195.75838924566347,189.5331254746199,185.17179301984294,181.83015268675808,179.13208228426157,176.87494192972525,174.93749241427372,173.24281174288603,171.73966383087188,170.3894641731534,169.16587813878834,168.04662361328207,167.01593564749905,166.0616322352893,165.17368113629374,164.34402072879547 -Offshore Wind - Class 13/Advanced,453.66835921477525,295.91111208321183,260.4033200410712,244.80729585473907,217.60241977767643,198.61859780136632,181.24045955020424,176.29244686173269,168.28934343565598,150.0884626531269,140.05241103727735,133.26733258777887,128.20460757558817,124.19959494131831,113.50441954795264,108.09203853098617,104.05588542627562,100.8587924916358,98.23163397482922,96.01111168014144,94.09463966027043,92.41095462018579,90.9172576438805,89.57251762768723,88.35552678158874,87.24439326551796,86.22363253457308,85.27876788286537,84.40224870593022 -Offshore Wind - Class 13/Moderate,480.7069598036212,382.84631171692814,348.7233394942804,334.44597611915793,324.5911048945301,317.12538733476407,298.73367712739457,281.35523053285976,258.5524748091046,227.51470427528085,204.6710055292309,197.29771815353135,191.72488229231593,187.26875366601936,178.04018741573452,171.6832848713646,166.8748294422027,163.02970956137798,159.8426700894329,157.1253113017611,151.24855875011028,149.2131952289478,147.39201521469957,145.75190266468346,144.25566156163296,142.88613624525505,141.6224918410075,140.45127602659093,139.35826608588147 -Offshore Wind - Class 13/Conservative,528.4222524610151,486.85298519092925,470.0860066018376,459.6297564870215,452.0825746407611,446.20106370723624,441.40029137800155,437.3533200262097,415.30276304170843,379.8837994173121,351.51884362669665,326.0947656472382,302.28032484777896,279.4759668858352,264.11151155333624,258.0074101552268,253.33264620948793,249.55696942678463,246.39929609577172,243.68665689261383,241.31738672717492,239.21343532394553,237.32416375539975,235.6120705516243,234.04625191229786,232.6047324537771,231.26983632400106,230.0281872024911,228.86560168952414 -Offshore Wind - Class 14/Advanced,601.1637592251178,389.89962061425285,351.19284935177194,320.9357332953603,291.79612295607984,266.23264773703244,236.2663014315798,229.7893599092942,224.3193440146397,199.95848627591337,186.5262723779806,177.4407262681207,166.17228274484668,160.95402923356826,150.30294904296298,143.09153157442978,137.71266220142968,133.45519979090372,129.9562996360002,126.99548041353685,124.44021094824558,122.20072908954651,120.20845716724621,118.4174580807538,116.79667909967029,115.31697951224109,113.95449873321621,112.69587245598751,111.52842837694365 -Offshore Wind - Class 14/Moderate,637.1125221559927,507.2358636098078,473.23606127088664,440.8628469478552,427.8458140524233,417.9862358431339,393.66656008160226,370.6846207169735,348.66958094929106,306.6759796908916,275.76073933157153,258.4051148880907,251.07863576413706,245.22293557698742,233.08892279789472,224.7322853368232,218.41367068252322,213.36079891285502,209.16649022932884,205.5952656568533,202.49225034505065,199.7551711769286,197.30979547074617,195.10084033210734,193.08901281960627,191.2473871913644,189.54509823477437,187.97009546757496,186.5004312241443 -Offshore Wind - Class 14/Conservative,700.5516891315912,645.3892534115788,623.1377956666877,609.2643190416092,599.2490797199666,591.4442686285497,585.0719400092833,579.7003721790396,550.3945032264572,503.34471086118657,465.6583169783199,431.87383015104007,400.223939619508,369.9181950755817,358.0750447034893,349.7771382232196,343.42498586723553,338.29076279745567,333.9963778224983,320.8734125390081,317.7453727142878,314.96513026564105,312.47098911583544,310.21095966166615,308.14039623256133,306.2374450772851,304.4756271466886,302.83333619408273,301.3021903338567 +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 f3fe4a2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3904.54,3641.4,3484.97,3375.22,3047.59,2737.12,2437.93,2390.08,2348.43,2292.51,2245.19,2204.3,2168.37,2136.38,2114.97,2095.06,2076.46,2059.02,2042.62,2027.15,2012.5,1998.61,1985.41,1972.82,1960.81,1949.32,1938.31,1927.75,1917.6 -Offshore Wind - Class 1/Moderate,4444.19,4324.87,4239.56,4173.57,4119.96,4074.96,3782.31,3494.47,3210.42,2910.96,2618.25,2584.56,2554.8,2528.2,2510.31,2493.64,2478.02,2463.34,2449.5,2436.41,2424.0,2412.2,2400.95,2390.22,2379.96,2370.12,2360.68,2351.61,2342.89 -Offshore Wind - Class 1/Conservative,5396.52,5378.28,5361.62,5346.29,5332.11,5318.91,5306.58,5295,4913.75,4512.69,4116.02,3722.65,3331.88,2943.18,2930.8,2919.23,2908.36,2898.12,2888.45,2879.27,2870.56,2862.25,2854.33,2846.74,2839.48,2832.51,2825.81,2819.36,2813.14 -Offshore Wind - Class 2/Advanced,3876.1,3614.87,3459.58,3350.64,3025.39,2717.18,2420.18,2372.67,2331.33,2275.81,2228.84,2188.24,2152.57,2120.82,2099.56,2079.8,2061.34,2044.03,2027.75,2012.38,1997.85,1984.06,1970.94,1958.45,1946.52,1935.12,1924.19,1913.71,1903.63 -Offshore Wind - Class 2/Moderate,4411.82,4293.36,4208.68,4143.17,4089.95,4045.28,3754.76,3469.02,3187.04,2889.76,2599.18,2565.73,2536.2,2509.78,2492.03,2475.47,2459.97,2445.4,2431.66,2418.67,2406.34,2394.63,2383.47,2372.81,2362.62,2352.86,2343.49,2334.49,2325.82 -Offshore Wind - Class 2/Conservative,5357.21,5339.11,5322.57,5307.35,5293.27,5280.17,5267.93,5256.44,4877.96,4479.82,4086.04,3695.54,3307.61,2921.74,2909.45,2897.97,2887.18,2877.02,2867.41,2858.3,2849.65,2841.4,2833.54,2826.01,2818.8,2811.88,2805.23,2798.82,2792.65 -Offshore Wind - Class 3/Advanced,4082.1,3806.99,3643.45,3528.71,3186.18,2861.59,2548.8,2498.77,2455.23,2396.77,2347.3,2304.54,2266.98,2233.54,2211.15,2190.33,2170.89,2152.66,2135.51,2119.33,2104.03,2089.5,2075.69,2062.54,2049.98,2037.96,2026.46,2015.41,2004.81 -Offshore Wind - Class 3/Moderate,4646.3,4521.54,4432.36,4363.37,4307.32,4260.27,3954.31,3653.39,3356.42,3043.34,2737.32,2702.09,2670.99,2643.17,2624.47,2607.04,2590.71,2575.37,2560.9,2547.21,2534.23,2521.89,2510.14,2498.92,2488.19,2477.91,2468.04,2458.56,2449.43 -Offshore Wind - Class 3/Conservative,5641.93,5622.86,5605.44,5589.42,5574.59,5560.8,5547.9,5535.8,5137.21,4717.91,4303.2,3891.94,3483.4,3077.02,3064.08,3051.98,3040.62,3029.92,3019.8,3010.21,3001.1,2992.42,2984.13,2976.2,2968.61,2961.32,2954.32,2947.57,2941.07 -Offshore Wind - Class 4/Advanced,4233.82,3948.49,3778.86,3659.87,3304.6,2967.95,2643.53,2591.64,2546.48,2485.85,2434.54,2390.19,2351.23,2316.55,2293.33,2271.74,2251.57,2232.67,2214.88,2198.1,2182.23,2167.16,2152.84,2139.19,2126.17,2113.71,2101.77,2090.32,2079.32 -Offshore Wind - Class 4/Moderate,4818.99,4689.6,4597.1,4525.54,4467.41,4418.61,4101.28,3789.17,3481.17,3156.46,2839.06,2802.52,2770.26,2741.41,2722.02,2703.93,2687.0,2671.09,2656.08,2641.88,2628.42,2615.63,2603.43,2591.8,2580.67,2570.0,2559.77,2549.93,2540.47 -Offshore Wind - Class 4/Conservative,5851.63,5831.85,5813.78,5797.16,5781.78,5767.47,5754.1,5741.55,5328.15,4893.26,4463.13,4036.59,3612.86,3191.38,3177.97,3165.42,3153.63,3142.53,3132.04,3122.09,3112.64,3103.63,3095.04,3086.82,3078.94,3071.38,3064.12,3057.12,3050.38 -Offshore Wind - Class 5/Advanced,4298.19,4008.51,3836.31,3715.5,3354.84,3013.07,2683.72,2631.04,2585.2,2523.64,2471.55,2426.53,2386.98,2351.77,2328.2,2306.27,2285.8,2266.61,2248.56,2231.52,2215.4,2200.11,2185.57,2171.71,2158.49,2145.84,2133.72,2122.1,2110.93 -Offshore Wind - Class 5/Moderate,4892.25,4760.89,4666.99,4594.34,4535.33,4485.79,4163.63,3846.77,3534.09,3204.44,2882.22,2845.13,2812.37,2783.08,2763.4,2745.04,2727.85,2711.69,2696.45,2682.04,2668.38,2655.39,2643.01,2631.2,2619.9,2609.07,2598.68,2588.7,2579.09 -Offshore Wind - Class 5/Conservative,5940.58,5920.5,5902.16,5885.29,5869.68,5855.15,5841.57,5828.83,5409.14,4967.65,4530.98,4097.96,3667.79,3239.9,3226.28,3213.54,3201.58,3190.31,3179.65,3169.55,3159.96,3150.82,3142.09,3133.75,3125.75,3118.08,3110.7,3103.6,3096.76 -Offshore Wind - Class 6/Advanced,4180.7,3898.95,3731.45,3613.95,3263.14,2930.71,2610.36,2559.12,2514.54,2454.66,2403.99,2360.2,2321.73,2287.49,2264.56,2243.24,2223.32,2204.66,2187.1,2170.53,2154.85,2139.97,2125.83,2112.36,2099.49,2087.19,2075.4,2064.09,2053.23 -Offshore Wind - Class 6/Moderate,4758.53,4630.76,4539.42,4468.76,4411.36,4363.18,4049.83,3741.63,3437.49,3116.85,2803.44,2767.36,2735.5,2707.01,2687.86,2670.01,2653.29,2637.57,2622.75,2608.74,2595.44,2582.81,2570.77,2559.28,2548.29,2537.76,2527.65,2517.94,2508.6 -Offshore Wind - Class 6/Conservative,5778.21,5758.68,5740.84,5724.43,5709.24,5695.11,5681.9,5669.51,5261.3,4831.87,4407.14,3985.95,3567.53,3151.34,3138.09,3125.7,3114.07,3103.1,3092.74,3082.92,3073.59,3064.7,3056.21,3048.09,3040.31,3032.85,3025.67,3018.77,3012.11 -Offshore Wind - Class 7/Advanced,4441.06,4141.76,3963.83,3839.01,3466.35,3113.22,2772.93,2718.5,2671.13,2607.52,2553.7,2507.19,2466.32,2429.94,2405.59,2382.94,2361.78,2341.95,2323.3,2305.7,2289.04,2273.24,2258.22,2243.9,2230.24,2217.17,2204.65,2192.64,2181.1 -Offshore Wind - Class 7/Moderate,5054.87,4919.14,4822.12,4747.05,4686.08,4634.9,4302.03,3974.64,3651.56,3310.96,2978.02,2939.7,2905.86,2875.59,2855.25,2836.29,2818.52,2801.83,2786.09,2771.2,2757.08,2743.66,2730.87,2718.66,2706.98,2695.8,2685.06,2674.75,2664.82 -Offshore Wind - Class 7/Conservative,6138.05,6117.3,6098.35,6080.92,6064.79,6049.78,6035.75,6022.59,5588.95,5132.78,4681.6,4234.18,3789.71,3347.6,3333.52,3320.36,3308.0,3296.35,3285.35,3274.91,3265.0,3255.55,3246.54,3237.91,3229.65,3221.72,3214.1,3206.76,3199.69 -Offshore Wind - Class 8/Advanced,10573.21,6990.54,6276.09,5886.81,5327.31,4835.76,4385.23,4258.84,4152.09,3676.7,3414.58,3237.31,3105.05,3000.45,2786.98,2642.5,2534.67,2449.36,2379.21,2319.9,2268.7,2223.78,2183.86,2148.0,2115.5,2085.82,2058.55,2033.34,2009.93 -Offshore Wind - Class 8/Moderate,11231.61,8903.64,8294.22,7946.35,7706.15,7524.26,7068.88,6638.23,6225.43,5443.96,4866.88,4682.92,4543.85,4432.69,4202.43,4043.82,3923.87,3827.97,3748.41,3680.64,3621.75,3569.78,3523.34,3481.43,3443.28,3408.29,3376.03,3346.1,3318.21 -Offshore Wind - Class 8/Conservative,12393.5,11406.02,11007.7,10759.32,10580.02,10440.33,10326.27,10230.1,9695.26,8842.83,8157.95,7542.94,6966.16,6413.44,6201.45,6052.92,5939.16,5847.28,5770.41,5704.45,5646.76,5595.57,5549.6,5507.91,5469.8,5434.72,5402.24,5372.01,5343.76 -Offshore Wind - Class 9/Advanced,10848.06,7172.26,6439.23,6039.84,5465.8,4961.47,4499.22,4369.55,4260.02,3772.28,3503.34,3321.46,3185.77,3078.45,2859.42,2711.19,2600.56,2513.04,2441.06,2380.21,2327.68,2281.59,2240.63,2203.84,2170.49,2140.04,2112.06,2086.2,2062.18 -Offshore Wind - Class 9/Moderate,11523.58,9135.09,8509.82,8152.91,7906.47,7719.85,7252.64,6810.79,6387.26,5585.48,4993.39,4804.65,4661.96,4547.92,4311.67,4148.94,4025.87,3927.48,3845.85,3776.32,3715.89,3662.57,3614.93,3571.93,3532.78,3496.89,3463.78,3433.08,3404.47 -Offshore Wind - Class 9/Conservative,12715.67,11702.51,11293.85,11039.01,10855.04,10711.73,10594.7,10496.03,9947.29,9072.7,8370.02,7739.01,7147.25,6580.16,6362.66,6210.27,6093.55,5999.28,5920.41,5852.73,5793.55,5741.03,5693.86,5651.09,5611.98,5575.99,5542.67,5511.66,5482.67 -Offshore Wind - Class 10/Advanced,11023.43,7288.2,6543.33,6137.48,5554.16,5041.67,4571.96,4440.19,4328.89,3833.26,3559.98,3375.16,3237.27,3128.21,2905.65,2755.02,2642.6,2553.66,2480.52,2418.69,2365.31,2318.48,2276.85,2239.46,2205.58,2174.64,2146.2,2119.92,2095.52 -Offshore Wind - Class 10/Moderate,11709.87,9282.77,8647.39,8284.71,8034.29,7844.65,7369.88,6920.89,6490.52,5675.77,5074.12,4882.32,4737.33,4621.44,4381.37,4216.01,4090.95,3990.97,3908.02,3837.36,3775.97,3721.78,3673.37,3629.67,3589.89,3553.42,3519.78,3488.58,3459.5 -Offshore Wind - Class 10/Conservative,12921.23,11891.7,11476.42,11217.47,11030.53,10884.89,10765.97,10665.71,10108.1,9219.37,8505.33,7864.12,7262.79,6686.53,6465.52,6310.66,6192.06,6096.27,6016.12,5947.35,5887.21,5833.84,5785.91,5742.44,5702.71,5666.13,5632.27,5600.76,5571.3 -Offshore Wind - Class 11/Advanced,11245.3,7434.89,6675.03,6261.01,5665.94,5143.15,4663.98,4529.55,4416.02,3910.41,3631.63,3443.09,3302.43,3191.18,2964.13,2810.47,2695.79,2605.06,2530.45,2467.37,2412.91,2365.14,2322.68,2284.54,2249.97,2218.41,2189.4,2162.59,2137.7 -Offshore Wind - Class 11/Moderate,11945.55,9469.6,8821.44,8451.46,8195.99,8002.54,7518.22,7060.19,6621.15,5790.01,5176.24,4980.59,4832.68,4714.45,4469.56,4300.86,4173.29,4071.29,3986.68,3914.6,3851.96,3796.69,3747.3,3702.73,3662.15,3624.94,3590.62,3558.79,3529.13 -Offshore Wind - Class 11/Conservative,13181.3,12131.04,11707.41,11443.24,11252.54,11103.97,10982.66,10880.38,10311.54,9404.92,8676.51,8022.4,7408.97,6821.11,6595.65,6437.68,6316.68,6218.96,6137.21,6067.05,6005.7,5951.26,5902.36,5858.02,5817.48,5780.18,5745.63,5713.48,5683.43 -Offshore Wind - Class 12/Advanced,11749.26,7768.09,6974.17,6541.6,5919.87,5373.64,4873,4732.55,4613.93,4085.66,3794.38,3597.39,3450.43,3334.19,3096.97,2936.42,2816.6,2721.81,2643.85,2577.94,2521.05,2471.14,2426.77,2386.92,2350.81,2317.83,2287.52,2259.51,2233.5 -Offshore Wind - Class 12/Moderate,12480.9,9893.99,9216.78,8830.21,8563.3,8361.18,7855.15,7376.6,6917.89,6049.49,5408.22,5203.8,5049.26,4925.74,4669.86,4493.61,4360.32,4253.75,4165.34,4090.03,4024.59,3966.84,3915.24,3868.67,3826.27,3787.4,3751.54,3718.28,3687.29 -Offshore Wind - Class 12/Conservative,13772.03,12674.7,12232.09,11956.08,11756.83,11601.6,11474.86,11367.99,10773.66,9826.41,9065.36,8381.93,7741,7126.81,6891.24,6726.19,6599.77,6497.67,6412.25,6338.95,6274.85,6217.97,6166.88,6120.55,6078.2,6039.22,6003.13,5969.54,5938.14 -Offshore Wind - Class 13/Advanced,12593.43,8326.22,7475.26,7011.6,6345.2,5759.73,5223.11,5072.58,4945.43,4379.21,4067,3855.86,3698.33,3573.75,3319.48,3147.4,3018.97,2917.36,2833.81,2763.17,2702.18,2648.68,2601.13,2558.42,2519.71,2484.36,2451.87,2421.85,2393.97 -Offshore Wind - Class 13/Moderate,13377.63,10604.86,9878.99,9464.65,9178.56,8961.92,8419.53,7906.6,7414.92,6484.14,5796.79,5577.68,5412.04,5279.64,5005.39,4816.47,4673.6,4559.38,4464.62,4383.9,4313.75,4251.85,4196.54,4146.62,4101.18,4059.52,4021.08,3985.43,3952.22 -Offshore Wind - Class 13/Conservative,14761.53,13585.36,13110.94,12815.1,12601.54,12435.16,12299.31,12184.76,11547.73,10532.42,9716.69,8984.16,8297.18,7638.85,7386.36,7209.45,7073.95,6964.52,6872.96,6794.39,6725.69,6664.72,6609.96,6560.3,6514.91,6473.13,6434.44,6398.44,6364.79 -Offshore Wind - Class 14/Advanced,13610.43,8998.62,8078.93,7577.83,6857.62,6224.86,5644.91,5482.22,5344.81,4732.86,4395.44,4167.24,3997,3862.35,3587.55,3401.57,3262.77,3152.96,3062.66,2986.31,2920.4,2862.58,2811.19,2765.03,2723.19,2684.99,2649.88,2617.43,2587.3 -Offshore Wind - Class 14/Moderate,14457.96,11461.27,10676.78,10228.98,9919.79,9685.65,9099.46,8545.1,8013.73,7007.78,6264.92,6028.11,5849.1,5706.01,5409.6,5205.43,5051.02,4927.58,4825.17,4737.92,4662.12,4595.22,4535.44,4481.49,4432.38,4387.35,4345.81,4307.28,4271.39 -Offshore Wind - Class 14/Conservative,15953.62,14682.47,14169.73,13850.01,13619.19,13439.38,13292.55,13168.76,12480.29,11382.99,10501.37,9709.69,8967.23,8255.74,7982.86,7791.66,7645.22,7526.95,7428,7343.09,7268.83,7202.94,7143.75,7090.09,7041.03,6995.87,6954.06,6915.16,6878.79 +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 99da1c1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 +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_capex.csv b/tests/data/Offshore_Wind/R&D/30/df_capex.csv index 655c631..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,5570.082395744638,5194.698324483127,4971.543789498684,4814.973718788278,4347.583638873347,3904.682610006851,3477.867091099188,3409.606359051664,3350.1932125370517,3270.4206282967675,3202.9147718028667,3144.5784330632764,3093.3246031944486,3047.687935533468,3017.148778944959,2988.741035684329,2962.209380196675,2937.331790260344,2913.930648098011,2891.861639265603,2870.969348207961,2851.1538649253407,2832.3152794179987,2814.3536816861892,2797.2246672855827,2780.8283262164346,2765.1313551454955,2750.0671474062715,2735.5801974433475 -Offshore Wind - Class 1/Moderate,6339.933348218824,6169.708910876697,6048.018531188137,5953.870008095753,5877.394453847031,5813.196728455776,5395.717243968665,4985.098246130661,4579.874388278851,4152.681431594377,3735.1131382186036,3687.045327230511,3644.594678450265,3606.639979658512,3581.129626390467,3557.33994534024,3535.060015397261,3514.123319895288,3494.374443279164,3475.7023744380617,3457.996102261155,3441.1668178597806,3425.114611234196,3409.8061790511524,3395.1749146441534,3381.1320091245375,3367.6663613812225,3354.7335669698764,3342.2892214461694 -Offshore Wind - Class 1/Conservative,7698.498423630775,7672.477419252924,7648.709940424863,7626.840751591943,7606.60342608818,7587.775941691921,7570.191781736923,7553.673328445866,7009.796593171128,6437.656429079834,5871.777291639186,5310.605025297601,4753.151631168721,4198.640031476756,4180.97816374418,4164.470811564204,4148.973660492755,4134.3645983079205,4120.565917232125,4107.466606154539,4095.0444628529963,4083.1884762166724,4071.8875451344834,4061.0639618288506,4050.7066251886913,4040.760029658592,4031.2019730163865,4021.9991519288287,4013.12936417375 -Offshore Wind - Class 2/Advanced,5480.407620418584,5111.05145247498,4891.493677481331,4737.454660097783,4277.5911334969205,3841.817017945519,3421.8841879091306,3354.711364747711,3296.2640148972937,3217.756957320437,3151.3501108237233,3093.94626541508,3043.5139177663727,2998.6210245479324,2968.5592157359793,2940.6177191408233,2914.5190069853948,2890.052158159123,2867.0284537736025,2845.303579384758,2824.755422770679,2805.2507705983753,2786.711915090266,2769.0500473576894,2752.1763585119847,2736.057545219904,2720.604798592785,2705.78481529738,2691.5420897782756 -Offshore Wind - Class 2/Moderate,6237.858631813393,6070.376168908695,5950.639584770689,5858.0119138966365,5782.768582978094,5719.614362028612,5308.839948635451,4904.837213002737,4506.140808467555,4085.8194395432724,3674.9784194836157,3627.6765851602295,3585.9253063781935,3548.570067584907,3523.470455426922,3500.0582121535062,3478.1446188762557,3457.5409567067645,3438.114012312038,3419.7527745812527,3402.31292907033,3385.761172446024,3369.975392486424,3354.9111847471995,3340.5019425618543,3326.703261486058,3313.448534853314,3300.726661552539,3288.471034917238 -Offshore Wind - Class 2/Conservative,7574.543417281341,7548.955356235717,7525.565315184467,7504.051361906195,7484.135968623831,7465.619315337887,7448.312683159957,7432.060656534883,6896.9315967933135,6334.005354900662,5777.240229658909,5225.115368849725,4676.620571364584,4131.034264983111,4113.661026138684,4097.431201735777,4082.178275108147,4067.8134373671323,4054.225677401907,4041.337287434892,4029.1149641328393,4017.447696384921,4006.3354841911378,3995.6895186628285,3985.487597577827,3975.707518713968,3966.3048776269206,3957.2463709834374,3948.5208976724343 -Offshore Wind - Class 3/Advanced,5885.19853493817,5488.578038175452,5252.790438778897,5087.37278253558,4593.5398560216545,4125.583619441505,3674.6231839289694,3602.499265224665,3539.7224820519946,3455.442846712134,3384.1182080057843,3322.473738163549,3268.322518302137,3220.1103928699695,3187.8394629525596,3157.8220585849376,3129.7917531011194,3103.504322057285,3078.7821476761114,3055.458713291358,3033.400805570033,3012.453008956977,2992.5376156746124,2973.5769179453605,2955.471005769476,2938.142171369381,2921.5682125229096,2905.6381181192346,2890.351888158356 -Offshore Wind - Class 3/Moderate,6698.610247300872,6518.750045538961,6390.176976979125,6290.71102167813,6209.9060341071545,6142.067144280773,5700.964495409675,5267.121973186664,4838.98542206016,4387.614245437564,3946.4227876778045,3895.624103363368,3850.7867157003407,3810.6784013585443,3783.7249036497483,3758.591988158514,3735.0465315521074,3712.9331182753676,3692.074130550974,3672.336355045933,3653.6198817605004,3635.835901806014,3618.895606293813,3602.710186335237,3587.2463385970354,3572.42635530163,3558.1947308936083,3544.5292631508037,3531.3633454067212 -Offshore Wind - Class 3/Conservative,8134.017213627273,8106.530862586507,8081.42014931744,8058.31873715434,8036.937997209059,8017.0559072599435,7998.4615461964195,7981.010599574415,7406.361584378431,6801.850580369985,6203.955838566828,5611.0454956398025,5022.042743813888,4436.1705053132955,4417.509537583276,4400.069692072354,4383.6955532253705,4368.265008820417,4353.678148857749,4339.846164448704,4326.71355003787,4314.202597847667,4302.2467012115985,4290.812556796417,4279.866861268874,4269.36521018464,4259.263199099382,4249.538625790938,4240.169288037138 -Offshore Wind - Class 4/Advanced,6193.121154150112,5775.741579662744,5527.609544742227,5353.555224076568,4833.8789109621175,4341.433623333531,3866.883326770256,3790.9739291867513,3724.9223182446844,3636.2355418049915,3561.180929774854,3496.306036607554,3439.31293230897,3388.58085466103,3354.6225558590495,3323.0398948287666,3293.5331415709497,3265.8913749750254,3239.870370597176,3215.325813993325,3192.1022896083164,3170.0665841091563,3149.118787496101,3129.1478886583227,3110.098382040409,3091.870357642615,3074.4083099095274,3057.6678343968156,3041.5712233269 -Offshore Wind - Class 4/Moderate,7049.083425292803,6859.820582443846,6724.509139456812,6619.836763058031,6534.802252164545,6463.422107902782,5999.240249090751,5542.695954703617,5092.157361412223,4617.185222627807,4152.892352704947,4099.451603952828,4052.2607807402696,4010.054356403842,3981.6910175875432,3955.2370698774685,3930.470491051964,3907.1914611115417,3885.2445645010425,3864.4743856653104,3844.7810146046,3826.0645413191673,3808.2250558092674,3791.2070525194886,3774.9328236722495,3759.324661489973,3744.360363750493,3729.9733237873133,3716.1302382671856 -Offshore Wind - Class 4/Conservative,8559.600509204756,8530.67101372324,8504.23926823533,8479.927834964215,8457.425882799582,8436.500288408693,8416.940130680974,8398.578892950189,7793.868068942252,7157.729999459192,6528.541225513902,5904.614378221813,5284.794942030323,4668.261434719311,4648.6457714361795,4630.284533705393,4613.04450819396,4596.80358267997,4581.461847163677,4566.908290534257,4553.087407236295,4539.91038838113,4527.343930635513,4515.310326221866,4503.787372918023,4492.730666279654,4482.106902973509,4471.87167855526,4462.013891913822 -Offshore Wind - Class 5/Advanced,6343.985253764009,5916.437061524889,5662.266022175382,5483.959975965049,4951.639497327402,4447.193908618417,3961.087355418051,3883.3351733948184,3815.6739013457595,3724.8113071338576,3647.9250117750753,3581.4848619451136,3523.1041187611927,3471.1398177830724,3436.3489356498894,3403.9780957327353,3373.7719724767076,3345.4419369936563,3318.799270395175,3293.655253792859,3269.8544716315496,3247.2859128004197,3225.82746507756,3205.379218463226,3185.8634651798384,3167.191396338737,3149.3075063845063,3132.1562897617346,3115.6600386928417 -Offshore Wind - Class 5/Moderate,7220.806512631096,7026.914506460652,6888.328235704221,6781.091502645336,6694.0032862015505,6620.880267499804,6145.386376494501,5677.707667691418,5216.201176650317,4729.650579006644,4254.067879112678,4199.3171992528005,4150.971860487641,4107.733032820523,4078.692526228179,4051.594714075307,4026.217574140254,4002.372387534614,3979.87043536998,3958.611807646609,3938.4410888093425,3919.2694699695194,3900.997041127395,3883.5682967275548,3866.883326770256,3850.9088279222506,3835.5670924059586,3820.8359179992153,3806.6486980355244 -Offshore Wind - Class 5/Conservative,8768.101577560034,8738.472712080307,8711.3971021496,8686.497309991104,8663.4625044945,8642.015157882723,8621.966551267367,8603.161269093272,7983.7192706785945,7332.095151235167,6687.58684399575,6048.451474520361,5413.534527256398,4781.9923177615765,4761.888205590806,4743.082923416711,4725.432156795218,4708.791591282249,4693.061316878064,4678.152524693997,4663.9986080635545,4650.510758098074,4637.622368131058,4625.311235940343,4613.510754859432,4602.187621555078,4591.297431582949,4580.8179827208805,4570.715971635624 -Offshore Wind - Class 6/Advanced,6245.31857846097,5824.419951760386,5574.2009079563195,5398.681240627745,4874.619988635627,4378.022885462111,3899.4761889090646,3822.922926882763,3756.3273614976433,3666.874608393244,3591.187233031393,3525.76838542104,3468.2979333459007,3417.1551145879002,3382.897085786687,3351.0479980904197,3321.297020388783,3293.4221304601224,3267.1791038606184,3242.43472725728,3219.0113828727817,3196.7869584852156,3175.661544094837,3155.5352297019017,3136.3081053066644,3117.9357664647955,3100.3294042876328,3083.433513219763,3067.2036888168554 -Offshore Wind - Class 6/Moderate,7108.496571807416,6917.63516896255,6781.191412645079,6675.630947359683,6589.885965356904,6517.906361096676,6049.816911183533,5589.40943013962,5135.074256857943,4656.094616972671,4187.905257059785,4134.009362753274,4086.4077984306555,4043.8461385395826,4015.2496763905465,3988.573706458818,3963.5962065227413,3940.117356582831,3917.9817410839264,3897.045045581953,3877.1851578550027,3858.313269014411,3840.329469060437,3823.167151326583,3806.7486080352687,3791.0183336310824,3775.9208225586103,3761.411670373521,3747.457573742566 -Offshore Wind - Class 6/Conservative,8631.746630131225,8602.572910205889,8575.919142496326,8551.407889225724,8528.717218172684,8507.602904893387,8487.876230499429,8469.359577213485,7859.564444329673,7218.064538193668,6583.5805342619315,5954.391760316641,5329.332599694117,4707.614873507484,4687.82159244703,4669.304939161085,4651.931700316659,4635.546460358593,4620.071511509308,4605.406943769062,4591.46394824919,4578.1870193942805,4565.498449426754,4553.376036124446,4541.753172820858,4530.607657293826,4519.883983987938,4509.57105179211,4499.62445626201 -Offshore Wind - Class 7/Advanced,6639.330314119253,6191.877829708849,5925.884107056268,5739.274429756074,5182.154068959674,4654.229630310778,4145.49901272387,4064.127868487676,3993.302779780048,3898.2106622456367,3817.749809118224,3748.2235504072723,3687.12303500809,3632.7275907028584,3596.327047462684,3562.468658660448,3530.830492074752,3501.1905254839417,3473.3045344441985,3446.9949011781987,3422.0840079086192,3398.4719446357153,3376.0143969154124,3354.600353636884,3334.185410355798,3314.647454850245,3295.930981564813,3277.9693838330036,3260.718257210487 -Offshore Wind - Class 7/Moderate,7556.9703584374265,7354.053148956748,7209.017132661268,7096.784899615168,7005.633676515115,6929.1137178220615,6431.484211317853,5942.036223681595,5459.037981584386,4949.841117332005,4452.1005997169705,4394.818866530236,4344.220002215288,4298.971873442202,4268.565930186685,4240.213692481469,4213.65983477165,4188.704537057739,4165.170181562415,4142.9124538416,4121.798140562304,4101.738432835865,4082.622319551455,4064.3609918204124,4046.9100451984077,4030.191771907861,4014.139565282276,3998.720121988406,3983.8779364708357 -Offshore Wind - Class 7/Conservative,9176.311634293092,9145.295129928027,9116.965094444975,9090.899685622795,9066.78807235117,9044.352726853032,9023.371626906728,9003.700458068184,8355.417773060648,7673.443215917119,6998.939706532247,6330.053359355221,5665.574153278028,5004.625100525131,4983.577393912332,4963.895123962704,4945.42287512109,4928.005231832333,4911.5533852077715,4895.956324136578,4881.136340841173,4867.004626432895,4853.538978689579,4840.639487611482,4828.283950976436,4816.439065451195,4805.038224369262,4794.070326619554,4783.502068868823 -Offshore Wind - Class 8/Advanced,14962.466056151407,9892.52201801567,8881.477225047653,8330.595688679732,7538.831142928296,6843.22442137521,6205.665409673563,6026.815409020179,5875.751489406793,5203.013056684069,4832.069429855637,4581.217622719857,4394.05288986553,4246.030674688804,3943.936138795279,3739.4758748741046,3586.8911030423887,3466.1665200180223,3366.889283605434,3282.964883820219,3210.5079317834334,3146.9429697238916,3090.449415424029,3039.6951355539236,2993.7032323382964,2951.707729112441,2913.109165877892,2877.441295969175,2844.3155804983976 -Offshore Wind - Class 8/Moderate,15894.182309322448,12599.805483309212,11737.39346662747,11245.114695665126,10905.198674312842,10647.808312749352,10003.377713287513,9393.960018180514,8809.786249675575,7703.915765839132,6887.262529040281,6626.941474150958,6430.140976876847,6272.8271317239,5946.98731922448,5722.533954243362,5552.7868646777915,5417.075781691779,5304.488313091033,5208.585814447584,5125.249773549754,5051.704912626864,4985.986335017277,4926.67309850241,4872.688395307237,4823.177439878395,4777.518569995248,4735.167831214746,4695.692280204664 -Offshore Wind - Class 8/Conservative,17538.412276225525,16140.993312024124,15577.323295688933,15225.82881547739,14972.101820571193,14774.424335521546,14613.014180379087,14476.91455850518,13720.051905997752,12513.74967019612,11544.556066009884,10674.24005823726,9858.019764770635,9075.846578994653,8775.86125420684,8565.672816966993,8404.684504045672,8274.657189934003,8165.877402434623,8072.539260451279,7990.9016895491,7918.455838623398,7853.403327678775,7794.400922274222,7740.471724634464,7690.827555872628,7644.868955990249,7602.096374988604,7562.110172868718 -Offshore Wind - Class 9/Advanced,15710.902965347064,10387.354044527037,9325.732589466237,8747.309196502136,7915.946987518709,7185.538282721357,6516.074677768031,6328.277181581989,6169.653405321284,5463.267504906896,5073.773921459272,4810.3667576889575,4613.8437881919135,4458.417131923026,4141.202882734864,3926.5295966176054,3766.307260360991,3639.554774018719,3535.30423984108,3447.183620066605,3371.107705816859,3304.3567248765826,3245.0323872506315,3191.7470540536706,3143.4572208439236,3099.352506512355,3058.8334510604986,3021.3783022674675,2986.587420134285 -Offshore Wind - Class 9/Moderate,16689.232783954365,13230.059963918442,12324.497928458244,11807.596893114469,11450.68507069457,11180.41742027515,10503.760295340233,9863.847848089052,9250.46705632553,8089.268634852908,7231.7633092697215,6958.42065108039,6751.773468275924,6586.611137587508,6244.452691796518,6008.77610351079,5830.536663966954,5688.042802109412,5569.827070189735,5469.117790447479,5381.607731782551,5304.388403091289,5235.383896601224,5173.106663427274,5116.413289127923,5064.437887038721,5016.4810871614545,4972.021137275241,4930.580689603519 -Offshore Wind - Class 9/Conservative,18415.699781758085,16948.37712106892,16356.521383694753,15987.442743528212,15721.004976432325,15513.458603630155,15343.966839619488,15201.062236651887,14406.344795352454,13139.696919705262,12122.035864531956,11208.159096870817,10351.131119064185,9529.837617832765,9214.83248975006,8994.131300314895,8825.094681858618,8688.562116652485,8574.342784722581,8476.319973862337,8390.619396303893,8314.554583165229,8246.238345562291,8184.2941457208235,8127.656276976885,8075.525459332524,8027.268929456027,7982.364935126505,7940.380533011731 -Offshore Wind - Class 10/Advanced,16422.36207352625,10857.741424434298,9748.052158385406,9143.430143266132,8274.412965490184,7510.922949666387,6811.164412568371,6614.852364181897,6449.046169050686,5710.677967607038,5303.544718649003,5028.203860464787,4822.7889009905,4660.313039184097,4328.745053366004,4104.347193940299,3936.864731035599,3804.361869152488,3695.4044638757846,3603.287444111537,3523.7701854261545,3453.999702271383,3391.977794652336,3336.2835203504287,3285.8067682573896,3239.714955042018,3197.342014039351,3158.1883952506673,3121.843357565906 -Offshore Wind - Class 10/Moderate,17445.007527575686,13829.186929051779,12882.617389252086,12342.304110634894,11969.240171589669,11686.716894534946,10979.420703011776,10310.53435583475,9669.37858414231,8455.594199470937,7559.268288431545,7273.52568916284,7057.5313708267395,6884.8757901575,6527.231294406144,6280.886538369941,6094.576591068981,5945.621882561308,5822.0443139886875,5716.783578702523,5625.321524492156,5544.594244698758,5472.4703259944545,5407.3734106055,5348.1045785349625,5293.775740896227,5243.665325468918,5197.173872254569,5153.857336809871 -Offshore Wind - Class 10/Conservative,19249.648549623784,17715.885739104655,17097.220818465765,16711.446107230844,16432.941432388063,16215.970216276683,16038.807584507867,15889.442134890134,15058.734891460585,13734.727574849083,12670.974706460405,11715.72409779404,10819.875534531206,9961.393311172742,9632.134356459848,9401.43106593917,9224.734680835829,9082.029897867716,8962.626347062193,8860.174192879951,8770.58822644256,8691.070967757176,8619.668621273247,8554.915840327856,8495.724716034898,8441.229361729922,8390.785912970132,8343.839314201392,8299.956622091478 -Offshore Wind - Class 11/Advanced,17317.64448012386,11449.65266736388,10279.473447025355,9641.892233101544,8725.484412113548,7920.39853306287,7182.474376062531,6975.460856592335,6800.618357039806,6021.986425699203,5592.673156797934,5302.3235964299065,5085.707615873174,4914.38416853386,4564.732472762048,4328.090087812125,4151.4825115974445,4011.7639275105785,3896.8674278046296,3799.7216047199195,3715.852710490118,3642.285647345063,3576.900103067958,3518.1641243293907,3464.9342966878426,3416.322531256698,3371.6516602599118,3330.3666281433493,3292.034491574785 -Offshore Wind - Class 11/Moderate,18396.017511808455,14583.085584900125,13584.918080788042,13015.153554468445,12621.741278808628,12323.831861793284,11577.981511479895,10872.616913285116,10196.503742793251,8916.556736068986,7971.352632932466,7670.0573770368965,7442.273678730968,7260.204355863599,6883.077410162104,6623.2781074936665,6426.82174466312,6269.74102284291,6139.447282065255,6028.436171238252,5931.97861704067,5846.866398369606,5770.801585230943,5702.163415406607,5639.675261122087,5582.371325713188,5529.518935848451,5480.496429307246,5434.826458313018 -Offshore Wind - Class 11/Conservative,20299.058782493612,18681.671302188504,18029.28120608037,17622.46988934373,17328.789995650895,17099.996096236442,16913.175497825676,16755.672933784324,15879.662056026278,14483.475315155054,13361.73024247035,12354.415422826121,11409.733071910488,10504.437463116277,10157.228011782658,9913.958263516362,9727.626113993238,9577.139452156152,9451.230650256166,9343.194637199325,9248.713080774463,9164.877489877908,9089.56755229287,9021.28461802318,8958.863070405156,8901.414820552181,8848.2071951328,8798.696239703955,8752.426808711261 -Offshore Wind - Class 12/Advanced,18716.917329876076,12374.79706277396,11110.058578232993,10420.957107774371,9430.527078086927,8560.366485869463,7762.829362355023,7539.09756959428,7350.123355633473,6508.581427787208,6044.554984530333,5730.74877644456,5496.637444821493,5311.459810850968,4933.566888484766,4677.808390250433,4486.924785183401,4335.927472236511,4211.728241443259,4106.73393282308,4016.1044619439144,3936.5983043696147,3865.9175301060613,3802.4302758240983,3744.904318193545,3692.373860550207,3644.0840273404606,3599.468661899088,3558.0282142273677 -Offshore Wind - Class 12/Moderate,19882.44518467095,15761.424121884434,14682.607045756533,14066.784009554813,13641.589252865226,13319.612627022587,12513.483243530134,11751.136642147854,11020.406005129105,9637.018845336237,8615.450199061823,8289.81020656189,8043.620866080845,7846.8536721399805,7439.231974294307,7158.451571679568,6946.120620000758,6776.3513282130225,6635.511531906804,6515.541824436061,6411.291290258422,6319.296382716084,6237.092655148687,6162.903929783002,6095.364769955853,6033.44277233655,5976.316454704974,5923.330851507246,5873.9642105224775 -Offshore Wind - Class 12/Conservative,21939.247944962586,20191.178184991928,19486.080013463135,19046.38720569954,18728.97313651189,18481.695887144742,18279.788878772586,18109.54223920829,17162.761778298027,15653.765546604407,14441.379901929455,13352.660634715785,12331.647043995503,11353.217315388461,10977.944255237775,10715.01443924402,10513.629183092753,10350.98680462011,10214.90938496837,10098.136797489444,9996.028777750767,9905.410407982683,9824.017061524324,9750.216875046533,9682.755422996963,9620.655807600337,9563.163153303032,9509.655797884416,9459.634191345769 -Offshore Wind - Class 13/Advanced,19699.321256250725,13024.323072222754,11693.199943407242,10967.919951930098,9925.50341904237,9009.683956941759,8170.273442423372,7934.796674137133,7735.909167979474,6850.195919135144,6361.8247392739095,6031.544482341409,5785.133119638708,5590.253114581905,5192.511405599835,4923.331664066516,4722.434856802888,4563.489148320786,4432.795767544154,4322.295307826956,4226.892359182229,4143.212183840833,4068.823638475658,4002.017151979968,3941.4605910238374,3886.165956720907,3835.345070184305,3788.3873703044824,3744.782205971635 -Offshore Wind - Class 13/Moderate,20926.016233111273,16588.690020878348,15453.246177117591,14805.118907665214,14357.599816588314,14018.71619856672,13170.280480738102,12367.925475013768,11598.818296982125,10142.84097181948,9067.653959015619,8724.907154337247,8465.80722166702,8258.704893308164,7829.702455517209,7534.179777384645,7310.692209067721,7132.0309273027415,6983.797791015443,6857.53375356081,6747.799270508317,6650.975379645005,6564.4533198664385,6486.368104510724,6415.287690248194,6350.124168192743,6289.989449457756,6234.228568489351,6182.275368622313 -Offshore Wind - Class 13/Conservative,23090.777298682176,21250.956855613,20508.8364786234,20046.075562029953,19712.00982621825,19451.744276884343,19239.24680853929,19060.06377455343,18063.583639325912,16475.380980057223,15199.374867767316,14053.507080699905,12978.897325672348,11949.102756085651,11554.147425985337,11277.4078278047,11065.454313902703,10894.275181007464,10751.059746929546,10628.14824502189,10520.68948974135,10425.308743318788,10339.652570204673,10261.978095959019,10190.975389474066,10125.62314853021,10065.099890907328,10008.78395438479,9956.142485630624 -Offshore Wind - Class 14/Advanced,21719.279428858878,14359.83113991594,12892.20874922754,12092.562414607388,10943.26438421542,9933.51842124408,9008.052093612601,8748.43040872149,8529.15016150491,7552.607621781925,7014.159329826628,6650.00958298081,6378.3431925649675,6163.470086448219,5724.953996459391,5428.165791663398,5206.6653222302775,5031.434283789852,4887.341861936402,4765.496066692683,4660.32414029518,4568.051704975775,4486.047797407868,4412.3808242630685,4345.618742211708,4284.662541256601,4228.635233622212,4176.848550421415,4128.76963832224 -Offshore Wind - Class 14/Moderate,23071.76109539751,18289.691069858352,17037.818773062238,16323.229151557733,15829.829168376034,15456.187971554504,14520.75284617076,13636.116405101457,12788.169136160472,11182.89296804659,9997.44971996935,9619.556797603149,9333.891906112021,9105.55315225196,8632.545910129182,8306.728299851926,8060.328038260309,7863.338822097791,7699.91936584936,7560.689230650132,7439.731524293029,7332.972139010701,7237.580291477056,7151.480073919633,7073.106229675768,7001.259838748531,6934.964003362645,6873.486050186651,6816.204316999917 -Offshore Wind - Class 14/Conservative,25458.499978178083,23430.016152258413,22611.808759907984,22101.60169454708,21733.26682882308,21446.32530955744,21212.014157934886,21014.469886218234,19915.82622569663,18164.770266844727,16757.90425711195,15494.553411456318,14309.742926710793,13174.365689616536,12738.902405175448,12433.78836706743,12200.109978776587,12011.368888148516,11853.466684108185,11717.966522232746,11599.473262536003,11494.323538360664,11399.875285269052,11314.241314377101,11235.945177910815,11163.887865873006,11097.170188265978,11035.081673980436,10977.045065240078 +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 e0937ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.57,68.02,65.31,63.42,61.97,60.8,59.84,59.01,58.29,57.32,56.5,55.8,55.17,54.62,54.25,53.91,53.59,53.28,53,52.73,52.48,52.24,52.01,51.79,51.59,51.39,51.2,51.02,50.84 -Offshore Wind - Class 1/Moderate,72.57,70.15,68.42,67.08,65.99,65.08,64.3,63.61,63,62.08,61.29,60.61,60,59.46,59.1,58.76,58.45,58.15,57.87,57.6,57.35,57.11,56.88,56.67,56.46,56.26,56.07,55.88,55.71 -Offshore Wind - Class 1/Conservative,72.57,72.17,71.81,71.48,71.17,70.88,70.62,70.37,70.13,69.46,68.89,68.39,67.95,67.55,67.28,67.03,66.8,66.57,66.36,66.17,65.98,65.8,65.62,65.46,65.3,65.15,65.01,64.87,64.73 -Offshore Wind - Class 2/Advanced,72.44,67.9,65.2,63.31,61.86,60.7,59.73,58.91,58.19,57.22,56.41,55.7,55.08,54.53,54.16,53.81,53.49,53.19,52.91,52.64,52.39,52.15,51.92,51.71,51.5,51.3,51.11,50.93,50.75 -Offshore Wind - Class 2/Moderate,72.44,70.03,68.3,66.96,65.88,64.97,64.19,63.5,62.89,61.97,61.18,60.5,59.9,59.36,59.0,58.66,58.35,58.05,57.77,57.5,57.25,57.01,56.79,56.57,56.36,56.16,55.97,55.79,55.61 -Offshore Wind - Class 2/Conservative,72.44,72.05,71.69,71.35,71.05,70.76,70.49,70.24,70.01,69.34,68.77,68.27,67.83,67.43,67.17,66.92,66.68,66.46,66.25,66.05,65.86,65.68,65.51,65.35,65.19,65.04,64.89,64.75,64.62 -Offshore Wind - Class 3/Advanced,72.77,68.21,65.49,63.59,62.14,60.97,60,59.17,58.45,57.48,56.66,55.95,55.33,54.77,54.4,54.06,53.73,53.43,53.15,52.88,52.63,52.38,52.16,51.94,51.73,51.53,51.34,51.16,50.98 -Offshore Wind - Class 3/Moderate,72.77,70.34,68.61,67.27,66.18,65.26,64.47,63.78,63.17,62.25,61.46,60.77,60.17,59.63,59.26,58.93,58.61,58.31,58.03,57.76,57.51,57.27,57.04,56.82,56.61,56.41,56.22,56.04,55.86 -Offshore Wind - Class 3/Conservative,72.77,72.37,72.01,71.68,71.37,71.08,70.81,70.56,70.32,69.65,69.08,68.58,68.14,67.74,67.47,67.22,66.98,66.76,66.55,66.35,66.16,65.98,65.81,65.64,65.48,65.33,65.18,65.04,64.91 -Offshore Wind - Class 4/Advanced,72.89,68.32,65.6,63.7,62.24,61.07,60.1,59.27,58.55,57.58,56.75,56.04,55.42,54.86,54.49,54.15,53.82,53.52,53.24,52.97,52.71,52.47,52.24,52.02,51.82,51.62,51.42,51.24,51.07 -Offshore Wind - Class 4/Moderate,72.89,70.46,68.72,67.38,66.29,65.37,64.58,63.89,63.28,62.35,61.56,60.88,60.27,59.73,59.36,59.02,58.71,58.41,58.13,57.86,57.61,57.37,57.14,56.92,56.71,56.51,56.32,56.13,55.95 -Offshore Wind - Class 4/Conservative,72.89,72.49,72.13,71.79,71.49,71.2,70.93,70.68,70.44,69.77,69.2,68.7,68.25,67.85,67.58,67.33,67.09,66.87,66.66,66.46,66.27,66.09,65.91,65.75,65.59,65.44,65.29,65.15,65.02 -Offshore Wind - Class 5/Advanced,72.91,68.34,65.62,63.72,62.26,61.09,60.12,59.29,58.56,57.59,56.77,56.06,55.44,54.88,54.51,54.16,53.84,53.54,53.25,52.98,52.73,52.49,52.26,52.04,51.83,51.63,51.44,51.26,51.08 -Offshore Wind - Class 5/Moderate,72.91,70.48,68.74,67.4,66.31,65.39,64.6,63.91,63.3,62.37,61.58,60.89,60.29,59.75,59.38,59.04,58.72,58.42,58.14,57.88,57.62,57.38,57.15,56.93,56.73,56.53,56.33,56.15,55.97 -Offshore Wind - Class 5/Conservative,72.91,72.51,72.15,71.82,71.51,71.22,70.95,70.7,70.46,69.79,69.22,68.72,68.27,67.87,67.6,67.35,67.11,66.89,66.68,66.48,66.29,66.11,65.93,65.77,65.61,65.46,65.31,65.17,65.04 -Offshore Wind - Class 6/Advanced,72.8,68.24,65.53,63.62,62.17,61,60.03,59.2,58.48,57.51,56.69,55.98,55.35,54.8,54.43,54.08,53.76,53.46,53.17,52.91,52.65,52.41,52.18,51.96,51.75,51.56,51.36,51.18,51.01 -Offshore Wind - Class 6/Moderate,72.8,70.38,68.64,67.3,66.21,65.29,64.51,63.82,63.2,62.28,61.49,60.8,60.2,59.66,59.29,58.95,58.64,58.34,58.06,57.79,57.54,57.3,57.07,56.85,56.64,56.44,56.25,56.07,55.89 -Offshore Wind - Class 6/Conservative,72.8,72.41,72.04,71.71,71.4,71.11,70.85,70.59,70.36,69.69,69.12,68.61,68.17,67.77,67.5,67.25,67.01,66.79,66.58,66.38,66.19,66.01,65.84,65.67,65.51,65.36,65.22,65.08,64.94 -Offshore Wind - Class 7/Advanced,72.79,68.22,65.51,63.61,62.16,60.99,60.02,59.19,58.46,57.49,56.67,55.96,55.34,54.79,54.42,54.07,53.75,53.45,53.16,52.89,52.64,52.4,52.17,51.95,51.74,51.54,51.35,51.17,50.99 -Offshore Wind - Class 7/Moderate,72.79,70.36,68.62,67.28,66.19,65.28,64.49,63.8,63.19,62.26,61.48,60.79,60.19,59.64,59.28,58.94,58.62,58.32,58.04,57.78,57.52,57.28,57.06,56.84,56.63,56.43,56.24,56.05,55.88 -Offshore Wind - Class 7/Conservative,72.79,72.39,72.03,71.69,71.39,71.1,70.83,70.58,70.34,69.67,69.1,68.6,68.15,67.76,67.49,67.23,67.0,66.78,66.56,66.37,66.18,65.99,65.82,65.66,65.5,65.35,65.2,65.06,64.93 -Offshore Wind - Class 8/Advanced,67.05,55.3,52.95,51.68,50.82,50.18,49.67,49.26,48.91,47.35,46.49,45.91,45.47,45.13,44.43,43.96,43.6,43.32,43.09,42.9,42.73,42.58,42.45,42.33,42.23,42.13,42.04,41.96,41.88 -Offshore Wind - Class 8/Moderate,67.05,59.27,57.23,56.07,55.27,54.66,54.17,53.77,53.43,51.85,50.96,50.34,49.88,49.51,48.74,48.21,47.81,47.49,47.22,46.99,46.8,46.62,46.47,46.33,46.2,46.08,45.97,45.87,45.78 -Offshore Wind - Class 8/Conservative,67.05,63.55,62.14,61.26,60.62,60.13,59.72,59.38,59.09,57.67,56.84,56.27,55.82,55.47,54.72,54.19,53.79,53.46,53.19,52.95,52.75,52.57,52.41,52.26,52.12,52.0,51.88,51.78,51.68 -Offshore Wind - Class 9/Advanced,68.34,56.36,53.98,52.67,51.8,51.15,50.63,50.21,49.85,48.26,47.39,46.79,46.35,46.0,45.29,44.8,44.44,44.16,43.92,43.72,43.55,43.4,43.27,43.15,43.04,42.94,42.85,42.77,42.69 -Offshore Wind - Class 9/Moderate,68.34,60.41,58.34,57.15,56.34,55.72,55.22,54.81,54.46,52.85,51.94,51.31,50.84,50.46,49.68,49.14,48.73,48.4,48.13,47.9,47.7,47.52,47.36,47.22,47.09,46.97,46.86,46.76,46.67 -Offshore Wind - Class 9/Conservative,68.34,64.78,63.34,62.44,61.79,61.29,60.88,60.53,60.23,58.78,57.94,57.35,56.9,56.54,55.77,55.23,54.82,54.49,54.21,53.98,53.77,53.58,53.42,53.27,53.13,53.0,52.88,52.78,52.67 -Offshore Wind - Class 10/Advanced,70.33,58,55.54,54.2,53.3,52.63,52.1,51.67,51.3,49.66,48.76,48.15,47.7,47.34,46.6,46.11,45.73,45.44,45.2,45.0,44.82,44.66,44.53,44.4,44.29,44.19,44.1,44.01,43.93 -Offshore Wind - Class 10/Moderate,70.33,62.17,60.03,58.81,57.97,57.33,56.82,56.4,56.04,54.39,53.45,52.81,52.32,51.93,51.12,50.56,50.14,49.81,49.53,49.29,49.09,48.9,48.74,48.59,48.46,48.34,48.22,48.12,48.02 -Offshore Wind - Class 10/Conservative,70.33,66.66,65.18,64.26,63.59,63.07,62.65,62.29,61.98,60.49,59.63,59.02,58.55,58.18,57.39,56.84,56.42,56.08,55.79,55.54,55.33,55.14,54.97,54.81,54.67,54.54,54.42,54.31,54.2 -Offshore Wind - Class 11/Advanced,74.13,61.14,58.54,57.13,56.18,55.47,54.92,54.46,54.07,52.35,51.4,50.75,50.27,49.89,49.12,48.6,48.2,47.9,47.64,47.43,47.24,47.08,46.93,46.8,46.68,46.58,46.48,46.39,46.3 -Offshore Wind - Class 11/Moderate,74.13,65.53,63.28,61.99,61.1,60.43,59.89,59.45,59.07,57.32,56.34,55.66,55.14,54.73,53.88,53.3,52.85,52.5,52.2,51.95,51.74,51.54,51.37,51.22,51.08,50.95,50.83,50.72,50.62 -Offshore Wind - Class 11/Conservative,74.13,70.26,68.7,67.73,67.02,66.48,66.03,65.65,65.33,63.76,62.85,62.21,61.72,61.32,60.49,59.91,59.46,59.1,58.8,58.54,58.32,58.12,57.94,57.78,57.63,57.49,57.36,57.24,57.13 -Offshore Wind - Class 12/Advanced,74.39,61.35,58.75,57.33,56.38,55.67,55.11,54.65,54.26,52.53,51.57,50.93,50.45,50.07,49.29,48.76,48.37,48.06,47.81,47.59,47.4,47.24,47.09,46.96,46.85,46.74,46.64,46.55,46.46 -Offshore Wind - Class 12/Moderate,74.39,65.75,63.5,62.21,61.32,60.64,60.1,59.65,59.27,57.52,56.53,55.85,55.33,54.92,54.07,53.48,53.04,52.68,52.39,52.13,51.92,51.72,51.55,51.4,51.25,51.12,51.0,50.89,50.79 -Offshore Wind - Class 12/Conservative,74.39,70.5,68.94,67.96,67.26,66.71,66.26,65.88,65.55,63.98,63.06,62.42,61.93,61.53,60.7,60.12,59.67,59.31,59.01,58.75,58.52,58.32,58.14,57.98,57.83,57.69,57.56,57.44,57.33 -Offshore Wind - Class 13/Advanced,69.89,57.64,55.19,53.86,52.97,52.3,51.77,51.34,50.98,49.35,48.45,47.85,47.4,47.04,46.31,45.81,45.45,45.15,44.91,44.71,44.54,44.38,44.25,44.12,44.01,43.91,43.82,43.73,43.65 -Offshore Wind - Class 13/Moderate,69.89,61.78,59.66,58.44,57.61,56.97,56.47,56.05,55.69,54.04,53.11,52.47,51.99,51.6,50.8,50.25,49.83,49.49,49.22,48.98,48.78,48.6,48.43,48.29,48.15,48.03,47.92,47.82,47.72 -Offshore Wind - Class 13/Conservative,69.89,66.24,64.77,63.85,63.19,62.67,62.25,61.9,61.59,60.11,59.25,58.65,58.19,57.81,57.03,56.48,56.06,55.72,55.44,55.19,54.98,54.79,54.62,54.47,54.33,54.2,54.08,53.97,53.86 -Offshore Wind - Class 14/Advanced,71.09,58.63,56.14,54.79,53.88,53.2,52.66,52.22,51.85,50.2,49.29,48.67,48.21,47.85,47.11,46.6,46.23,45.93,45.69,45.48,45.3,45.15,45.01,44.88,44.77,44.67,44.57,44.48,44.4 -Offshore Wind - Class 14/Moderate,71.09,62.84,60.68,59.45,58.6,57.95,57.44,57.01,56.64,54.97,54.03,53.37,52.88,52.49,51.67,51.11,50.69,50.35,50.06,49.82,49.61,49.43,49.27,49.12,48.98,48.86,48.74,48.64,48.54 -Offshore Wind - Class 14/Conservative,71.09,67.38,65.88,64.95,64.28,63.75,63.32,62.96,62.65,61.14,60.27,59.66,59.19,58.81,58.01,57.45,57.03,56.68,56.39,56.14,55.93,55.73,55.56,55.41,55.26,55.13,55.01,54.89,54.79 +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 de7ace4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,1113.05,1038.04,993.45,962.16,868.76,780.26,694.97,681.33,669.46,653.52,640.03,628.37,618.13,609.01,602.91,597.23,591.93,586.96,582.28,577.87,573.7,569.74,565.97,562.38,558.96,555.68,552.55,549.54,546.64 -Offshore Wind - Class 1/Moderate,1266.89,1232.87,1208.56,1189.74,1174.46,1161.63,1078.21,996.16,915.18,829.82,746.38,736.77,728.29,720.7,715.61,710.85,706.4,702.22,698.27,694.54,691.0,687.64,684.43,681.37,678.45,675.64,672.95,670.37,667.88 -Offshore Wind - Class 1/Conservative,1538.37,1533.17,1528.42,1524.05,1520,1516.24,1512.73,1509.43,1400.75,1286.42,1173.34,1061.2,949.81,839.0,835.47,832.17,829.08,826.16,823.4,820.78,818.3,815.93,813.67,811.51,809.44,807.45,805.54,803.7,801.93 -Offshore Wind - Class 2/Advanced,1060.71,989.22,946.73,916.91,827.91,743.57,662.29,649.29,637.98,622.78,609.93,598.82,589.06,580.37,574.55,569.14,564.09,559.36,554.9,550.7,546.72,542.94,539.36,535.94,532.67,529.55,526.56,523.69,520.94 -Offshore Wind - Class 2/Moderate,1207.31,1174.9,1151.72,1133.79,1119.23,1107.01,1027.5,949.31,872.14,790.79,711.28,702.12,694.04,686.81,681.95,677.42,673.18,669.19,665.43,661.88,658.5,655.3,652.24,649.33,646.54,643.87,641.3,638.84,636.47 -Offshore Wind - Class 2/Conservative,1466.02,1461.07,1456.54,1452.38,1448.52,1444.94,1441.59,1438.44,1334.87,1225.92,1118.16,1011.3,905.14,799.54,796.18,793.04,790.09,787.31,784.68,782.18,779.82,777.56,775.41,773.35,771.37,769.48,767.66,765.91,764.22 -Offshore Wind - Class 3/Advanced,1219.35,1137.18,1088.32,1054.05,951.73,854.78,761.34,746.4,733.39,715.93,701.15,688.38,677.16,667.17,660.49,654.27,648.46,643.01,637.89,633.06,628.49,624.15,620.02,616.09,612.34,608.75,605.32,602.02,598.85 -Offshore Wind - Class 3/Moderate,1387.88,1350.62,1323.98,1303.37,1286.63,1272.57,1181.18,1091.29,1002.59,909.07,817.66,807.13,797.84,789.53,783.95,778.74,773.86,769.28,764.96,760.87,756.99,753.31,749.8,746.44,743.24,740.17,737.22,734.39,731.66 -Offshore Wind - Class 3/Conservative,1685.28,1679.59,1674.39,1669.6,1665.17,1661.05,1657.2,1653.58,1534.52,1409.27,1285.39,1162.55,1040.51,919.13,915.26,911.65,908.26,905.06,902.04,899.17,896.45,893.86,891.38,889.01,886.74,884.57,882.47,880.46,878.52 -Offshore Wind - Class 4/Advanced,1345.01,1254.36,1200.47,1162.67,1049.81,942.86,839.8,823.31,808.97,789.71,773.41,759.32,746.94,735.92,728.55,721.69,715.28,709.28,703.63,698.3,693.25,688.47,683.92,679.58,675.44,671.48,667.69,664.06,660.56 -Offshore Wind - Class 4/Moderate,1530.9,1489.8,1460.41,1437.68,1419.21,1403.71,1302.9,1203.75,1105.9,1002.75,901.91,890.31,880.06,870.89,864.73,858.99,853.61,848.55,843.79,839.28,835.0,830.93,827.06,823.36,819.83,816.44,813.19,810.07,807.06 -Offshore Wind - Class 4/Conservative,1858.95,1852.67,1846.93,1841.65,1836.76,1832.22,1827.97,1823.98,1692.65,1554.5,1417.85,1282.35,1147.74,1013.84,1009.58,1005.59,1001.85,998.32,994.99,991.83,988.83,985.97,983.24,980.62,978.12,975.72,973.41,971.19,969.05 -Offshore Wind - Class 5/Advanced,1416.54,1321.08,1264.32,1224.51,1105.65,993.01,884.47,867.11,852,831.71,814.54,799.71,786.67,775.07,767.3,760.07,753.33,747.0,741.05,735.44,730.12,725.08,720.29,715.73,711.37,707.2,703.21,699.38,695.69 -Offshore Wind - Class 5/Moderate,1612.33,1569.03,1538.09,1514.14,1494.7,1478.37,1372.2,1267.77,1164.72,1056.08,949.89,937.66,926.87,917.21,910.73,904.68,899.01,893.69,888.66,883.92,879.41,875.13,871.05,867.16,863.43,859.87,856.44,853.15,849.98 -Offshore Wind - Class 5/Conservative,1957.82,1951.21,1945.16,1939.6,1934.46,1929.67,1925.19,1920.99,1782.68,1637.18,1493.27,1350.55,1208.78,1067.77,1063.28,1059.08,1055.14,1051.42,1047.91,1044.58,1041.42,1038.41,1035.53,1032.78,1030.15,1027.62,1025.19,1022.85,1020.59 -Offshore Wind - Class 6/Advanced,1445.15,1347.75,1289.85,1249.24,1127.97,1013.06,902.33,884.61,869.2,848.5,830.99,815.85,802.55,790.72,782.79,775.42,768.54,762.09,756.01,750.29,744.87,739.73,734.84,730.18,725.73,721.48,717.41,713.5,709.74 -Offshore Wind - Class 6/Moderate,1644.88,1600.72,1569.15,1544.72,1524.88,1508.22,1399.91,1293.37,1188.24,1077.41,969.07,956.6,945.58,935.73,929.12,922.94,917.16,911.73,906.61,901.76,897.17,892.8,888.64,884.67,880.87,877.23,873.74,870.38,867.15 -Offshore Wind - Class 6/Conservative,1997.36,1990.61,1984.44,1978.77,1973.52,1968.63,1964.07,1959.78,1818.68,1670.24,1523.42,1377.83,1233.19,1089.33,1084.75,1080.46,1076.44,1072.65,1069.07,1065.68,1062.45,1059.38,1056.44,1053.64,1050.95,1048.37,1045.89,1043.5,1041.2 -Offshore Wind - Class 7/Advanced,1539.72,1435.95,1374.27,1330.99,1201.79,1079.36,961.38,942.51,926.08,904.03,885.37,869.25,855.08,842.46,834.02,826.17,818.83,811.96,805.49,799.39,793.61,788.14,782.93,777.96,773.23,768.7,764.36,760.19,756.19 -Offshore Wind - Class 7/Moderate,1752.53,1705.47,1671.84,1645.81,1624.67,1606.92,1491.52,1378.01,1266,1147.91,1032.48,1019.2,1007.46,996.97,989.92,983.34,977.19,971.4,965.94,960.78,955.88,951.23,946.8,942.56,938.52,934.64,930.92,927.34,923.9 -Offshore Wind - Class 7/Conservative,2128.07,2120.88,2114.31,2108.26,2102.67,2097.47,2092.6,2088.04,1937.7,1779.54,1623.12,1468,1313.9,1160.62,1155.74,1151.17,1146.89,1142.85,1139.03,1135.42,1131.98,1128.7,1125.58,1122.59,1119.72,1116.98,1114.33,1111.79,1109.34 -Offshore Wind - Class 8/Advanced,2905.14,1920.75,1724.44,1617.48,1463.75,1328.69,1204.9,1170.18,1140.85,1010.23,938.2,889.5,853.16,824.42,765.76,726.06,696.44,673.0,653.72,637.43,623.36,611.02,600.05,590.19,581.26,573.11,565.61,558.69,552.26 -Offshore Wind - Class 8/Moderate,3086.04,2446.4,2278.95,2183.37,2117.37,2067.4,1942.27,1823.95,1710.52,1495.81,1337.24,1286.7,1248.49,1217.94,1154.68,1111.1,1078.14,1051.79,1029.93,1011.31,995.13,980.85,968.09,956.57,946.09,936.48,927.61,919.39,911.72 -Offshore Wind - Class 8/Conservative,3405.29,3133.96,3024.52,2956.27,2907.01,2868.63,2837.29,2810.86,2663.91,2429.69,2241.51,2072.53,1914.05,1762.18,1703.94,1663.13,1631.87,1606.62,1585.5,1567.38,1551.53,1537.46,1524.83,1513.37,1502.9,1493.26,1484.34,1476.04,1468.27 -Offshore Wind - Class 9/Advanced,3304.49,2184.78,1961.49,1839.83,1664.97,1511.34,1370.53,1331.03,1297.67,1149.09,1067.17,1011.77,970.43,937.74,871.02,825.87,792.17,765.51,743.58,725.05,709.05,695.01,682.53,671.32,661.17,651.89,643.37,635.49,628.17 -Offshore Wind - Class 9/Moderate,3510.26,2782.69,2592.22,2483.5,2408.43,2351.59,2209.26,2074.67,1945.66,1701.42,1521.06,1463.57,1420.11,1385.37,1313.4,1263.83,1226.34,1196.37,1171.51,1150.32,1131.92,1115.68,1101.16,1088.06,1076.14,1065.21,1055.12,1045.77,1037.05 -Offshore Wind - Class 9/Conservative,3873.39,3564.77,3440.28,3362.65,3306.61,3262.96,3227.31,3197.25,3030.1,2763.68,2549.64,2357.42,2177.16,2004.42,1938.16,1891.74,1856.19,1827.47,1803.45,1782.83,1764.81,1748.81,1734.44,1721.41,1709.5,1698.53,1688.38,1678.94,1670.11 -Offshore Wind - Class 10/Advanced,3770.01,2492.57,2237.82,2099.02,1899.52,1724.25,1563.61,1518.54,1480.48,1310.98,1217.51,1154.3,1107.15,1069.85,993.73,942.22,903.77,873.35,848.34,827.19,808.94,792.92,778.68,765.9,754.31,743.73,734.0,725.01,716.67 -Offshore Wind - Class 10/Moderate,4004.78,3174.71,2957.41,2833.37,2747.73,2682.87,2520.5,2366.95,2219.76,1941.12,1735.35,1669.75,1620.17,1580.53,1498.43,1441.88,1399.11,1364.91,1336.54,1312.38,1291.38,1272.85,1256.29,1241.35,1227.74,1215.27,1203.77,1193.09,1183.15 -Offshore Wind - Class 10/Conservative,4419.06,4066.96,3924.94,3836.38,3772.44,3722.63,3681.96,3647.67,3456.97,3153.02,2908.82,2689.53,2483.87,2286.8,2211.21,2158.25,2117.68,2084.92,2057.51,2033.99,2013.43,1995.17,1978.78,1963.92,1950.33,1937.82,1926.24,1915.46,1905.39 -Offshore Wind - Class 11/Advanced,4354.62,2879.08,2584.83,2424.51,2194.07,1991.63,1806.07,1754.02,1710.05,1514.26,1406.31,1333.3,1278.83,1235.75,1147.83,1088.32,1043.91,1008.78,979.89,955.46,934.37,915.87,899.43,884.66,871.28,859.05,847.82,837.44,827.8 -Offshore Wind - Class 11/Moderate,4625.78,3667,3416,3272.73,3173.81,3098.9,2911.35,2733.98,2563.97,2242.12,2004.44,1928.68,1871.4,1825.62,1730.79,1665.46,1616.06,1576.56,1543.8,1515.88,1491.63,1470.23,1451.1,1433.84,1418.13,1403.72,1390.43,1378.1,1366.62 -Offshore Wind - Class 11/Conservative,5104.31,4697.61,4533.56,4431.27,4357.42,4299.89,4252.91,4213.31,3993.03,3641.95,3359.88,3106.59,2869.04,2641.4,2554.09,2492.92,2446.07,2408.23,2376.56,2349.4,2325.64,2304.56,2285.62,2268.45,2252.76,2238.31,2224.93,2212.48,2200.85 -Offshore Wind - Class 12/Advanced,5111.14,3379.26,3033.89,2845.71,2575.25,2337.63,2119.84,2058.75,2007.14,1777.34,1650.62,1564.93,1501,1450.43,1347.24,1277.4,1225.27,1184.04,1150.12,1121.45,1096.7,1074.99,1055.69,1038.35,1022.64,1008.3,995.11,982.93,971.61 -Offshore Wind - Class 12/Moderate,5429.42,4304.07,4009.47,3841.3,3725.19,3637.27,3417.13,3208.95,3009.41,2631.64,2352.67,2263.75,2196.52,2142.79,2031.48,1954.8,1896.82,1850.46,1812,1779.24,1750.77,1725.65,1703.2,1682.94,1664.5,1647.59,1631.99,1617.52,1604.04 -Offshore Wind - Class 12/Conservative,5991.08,5513.73,5321.18,5201.11,5114.43,5046.91,4991.77,4945.28,4686.74,4274.67,3943.59,3646.29,3367.48,3100.29,2997.81,2926.01,2871.02,2826.61,2789.45,2757.56,2729.68,2704.93,2682.7,2662.55,2644.13,2627.17,2611.47,2596.86,2583.2 -Offshore Wind - Class 13/Advanced,5151.93,3406.23,3058.1,2868.42,2595.8,2356.29,2136.76,2075.17,2023.16,1791.52,1663.8,1577.42,1512.98,1462.01,1357.99,1287.59,1235.05,1193.48,1159.3,1130.4,1105.45,1083.57,1064.11,1046.64,1030.8,1016.34,1003.05,990.77,979.37 -Offshore Wind - Class 13/Moderate,5472.75,4338.41,4041.46,3871.96,3754.92,3666.29,3444.4,3234.56,3033.42,2652.64,2371.45,2281.81,2214.05,2159.89,2047.69,1970.4,1911.95,1865.23,1826.46,1793.44,1764.74,1739.42,1716.79,1696.37,1677.78,1660.74,1645.01,1630.43,1616.84 -Offshore Wind - Class 13/Conservative,6038.89,5557.73,5363.64,5242.62,5155.25,5087.18,5031.61,4984.75,4724.14,4308.78,3975.07,3675.39,3394.35,3125.03,3021.74,2949.36,2893.93,2849.16,2811.71,2779.56,2751.46,2726.51,2704.11,2683.8,2665.23,2648.14,2632.31,2617.58,2603.81 -Offshore Wind - Class 14/Advanced,5954.53,3936.87,3534.51,3315.28,3000.19,2723.36,2469.64,2398.46,2338.34,2070.61,1922.99,1823.16,1748.68,1689.77,1569.55,1488.18,1427.45,1379.41,1339.91,1306.5,1277.67,1252.37,1229.89,1209.69,1191.39,1174.68,1159.32,1145.12,1131.94 -Offshore Wind - Class 14/Moderate,6325.33,5014.28,4671.07,4475.16,4339.89,4237.45,3980.99,3738.46,3505.99,3065.89,2740.89,2637.29,2558.97,2496.37,2366.69,2277.36,2209.81,2155.8,2111,2072.83,2039.67,2010.4,1984.25,1960.64,1939.15,1919.46,1901.28,1884.43,1868.72 -Offshore Wind - Class 14/Conservative,6979.67,6423.54,6199.23,6059.35,5958.37,5879.7,5815.46,5761.3,5460.1,4980.03,4594.33,4247.97,3923.14,3611.87,3492.48,3408.83,3344.77,3293.02,3249.73,3212.58,3180.1,3151.27,3125.38,3101.9,3080.43,3060.68,3042.39,3025.36,3009.45 +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 e413f60..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,84.39507645412287,76.10531799912596,71.66237995507937,68.29892308755566,62.54985307833301,57.14018893433828,51.12030527647522,50.180385798391626,49.362739137035966,47.49820212316627,46.58358012226225,45.79475529130737,44.3943132151203,43.78642972831107,43.379298134975365,43.00132637784964,42.647878684245754,42.31469129411331,42.00334749164942,41.70866787049257,40.79330466212028,40.533212857951746,40.28562177649574,40.049432549653204,39.825913026235305,39.610451868877085,39.40443902284514,39.207141909406786,39.01619381165181 -Offshore Wind - Class 1/Moderate,94.05073190647394,89.85467913416274,88.01422661952311,85.12238708077733,83.98482973030283,83.03087083241869,77.82132166978373,72.71231508131302,66.55609116857477,61.290994334988945,56.16531023493166,55.46320016053235,54.84133740576194,54.286362583453275,53.03007571173069,52.687637936309606,52.368508331701655,52.06699256108147,51.783140583083174,51.51377997234312,51.25948109861702,51.01733174210202,50.78616097777451,50.56744989485302,50.356675081535755,50.154667113139254,49.961295886883114,49.774169594086025,49.596510618745825 -Offshore Wind - Class 1/Conservative,111.09018121236414,110.6837105808205,110.3135151025089,109.97313660412276,109.65723077475594,107.47744376946903,107.20952846631754,106.95671725166862,100.20565892843369,93.02159339465625,85.93438318102027,78.91896719273231,71.96119916693173,65.04756445922922,64.77672313645064,64.52404875403626,64.28776249293684,64.06242281060187,63.851008269359895,63.652150546865315,63.46163959067864,63.28007527243951,62.03577031904802,61.87366274477017,61.717204718346196,61.56765850932049,61.424755091604766,61.28615609130152,61.151592482322464 -Offshore Wind - Class 2/Advanced,87.86900284735485,79.09007334762197,74.4080464811592,70.85447637813748,64.90081293381142,59.30115306404213,53.02001036889417,52.047415488066605,51.19989620758385,49.22659197075957,48.28123630217637,47.46217841960065,46.74331011322046,45.34796383116265,44.92640379213801,44.53343617928865,44.16767982066434,43.824791365877815,43.50255906766233,43.19742019231303,42.90981500680523,42.636310880214474,41.69251326899608,41.450192862313685,41.21696076437161,40.99427417585261,40.78110906196901,40.57708140967546,40.37970998350159 -Offshore Wind - Class 2/Moderate,97.89692039617117,93.4397779336192,91.52433316273276,88.43430869142152,87.25358007533609,86.26183783190096,80.85880401485622,74.23494127712807,69.11222911650188,63.656207026499644,58.34512515591592,57.61566898291126,56.971850999577626,55.4228547620006,55.04262209620287,54.68712431802801,54.356003473473756,54.04299702658231,53.748431184524165,53.46896943096857,53.204801140851494,52.95354762348409,52.71567191827142,52.48669030830487,52.26774999416232,52.05830364690553,51.857530273127175,51.665293040592694,51.47880276190956 -Offshore Wind - Class 2/Conservative,115.59333193405628,115.17212533716219,112.6993356201735,112.34912163777682,112.02798845224517,111.7271120889185,111.4461150690308,111.1829772512283,104.17946003216744,96.72330190148425,89.36798344610584,82.08750948986491,74.86667356394096,67.6919453405784,67.41215809584556,67.14930886966503,66.90123322487204,66.66885234499945,65.2620647268824,65.05675911914408,64.8619951440378,64.67635561056285,64.49984051871918,64.33131611570624,64.16846047669632,64.01302865011681,63.86241527293984,63.718233674492765,63.58034213567549 -Offshore Wind - Class 3/Advanced,89.96573949810029,82.49964170092986,77.63556865945817,73.94771408744053,66.55529443998539,60.75693321864484,55.19913089375281,53.29362334691333,52.42315149946851,51.25388562740172,50.26452066345402,48.61226826656991,47.873707803663,47.21467694954825,46.77444340064914,46.36571837567074,45.98174734279393,44.899215734859546,44.567939235802534,44.254347264067334,43.958740137366526,43.67573026400576,43.40987180059132,43.154846975049324,42.911334022692536,42.678451135787135,42.455946369266336,42.24255999779612,42.03648003326313 -Offshore Wind - Class 3/Moderate,100.34992311794001,97.55843800802583,93.88782097273199,92.37193010769859,91.14015767219601,88.55152001135652,82.95900384645282,77.4756579028006,72.07838927959163,66.33371677591629,59.71061263189655,58.96157734312128,58.30218907193495,57.71171236614274,57.31352580866278,56.94513872948215,56.597921850378604,56.27192682349927,55.96500144013795,55.673596708999824,55.398436847452764,54.21756906777219,53.97196376456693,53.737255487765474,53.51304742388765,53.298413674812906,53.09269288474096,52.89562051135163,52.704500340165474 -Offshore Wind - Class 3/Conservative,118.67462791501582,118.24219195812752,117.84823783516552,117.48605032919976,117.1499062570008,116.83697123656708,116.54455260499718,116.27080801399015,108.88579511951582,101.03190292085449,93.28286017211344,84.10975872840609,76.63422497907861,69.20596577418904,68.91784189724976,68.64903907572712,68.39560532671585,68.15801181311937,67.93300271603279,67.71946417305548,67.51670002018709,67.32373562782709,67.13973559917507,66.96227951212651,66.7929523919855,66.63119730755164,66.47445460392048,66.32444853919608,66.1809006477783 -Offshore Wind - Class 4/Advanced,93.92120573552772,86.1233457339979,81.04463759195765,77.19435104223503,70.61490603122377,63.34783953024713,57.50896099020517,56.446576033563495,54.612370160433244,53.39145348454874,52.35650258882786,50.633259282585584,49.86192970647409,49.17384186525997,48.71415165539564,48.28737801728502,47.88638240606366,47.51241516656707,46.41223456099794,46.08478561058868,45.77413937976746,45.4805961862468,45.20121028911276,44.93472196303131,44.68231333344883,44.43922667133799,44.20483211403178,43.982249747623335,43.76878577626547 -Offshore Wind - Class 4/Moderate,104.84859866595724,101.93707747827904,98.1031251733156,96.5219341250474,95.23711399271652,94.15759650744903,86.65719929056861,80.89403142724987,75.22063535470737,69.18308932638129,63.30473062349064,61.452654528983885,60.762814657674866,60.146914986540274,59.7316452724546,59.345316306256265,58.98523782706248,58.645118930548485,58.325011268861466,58.02109682461837,57.73409981518702,57.46087478840506,57.20021112687523,56.0022456609539,55.76838180239091,55.54435680095119,55.329906114314575,55.12233352800163,54.92314481605117 -Offshore Wind - Class 4/Conservative,124.13217489414458,123.68131545424647,123.27049675837544,122.8908233838739,122.54240416919484,122.21614755335405,121.91139936007757,121.62603380286431,113.85724558538529,105.59959567060851,97.45104677875435,89.38394214672874,81.37946601486871,72.13893588608857,71.8388379883429,71.5584788444141,71.29418493699707,71.04642742899514,70.81195050150349,70.58936182652137,70.37796524004837,70.17664687968394,69.98298632332357,69.80001438877524,69.62344716303035,69.45473043859279,69.29144379335814,69.13503301983032,68.98535888520928 -Offshore Wind - Class 5/Advanced,103.22441799256487,94.52534525102305,88.83489335435523,84.50767965518335,77.28537662374904,69.2269200506544,62.823449174573575,61.66165420755926,59.58504805354703,58.25116338562799,57.12261366856606,55.1790583223427,54.33742957373162,53.58669902060497,53.08504362005487,52.61715403460832,52.18185131685572,51.773609634713466,51.38813464620886,50.160236729588185,49.82346989382519,49.50356884072682,49.1990539268075,48.90871453466999,48.63160907300532,48.366661437460365,48.11319906281443,47.870549383846814,47.635835974483435 -Offshore Wind - Class 5/Moderate,115.27915365968812,109.96530904469503,107.72116935718776,105.98605297926575,104.57656321663094,101.47739554617276,95.01531219805555,88.67783415202715,82.43898217838924,75.80092294060908,68.07697905159503,67.22209916037961,66.46915790228995,65.79504601737841,65.3407728250709,64.91797804974821,64.52170022516988,64.14948632254915,63.79888331309922,63.468592534521264,63.15244274541993,62.85343067934886,61.450893157488615,61.1835474645643,60.92977392460011,60.68507040704076,60.448444878185725,60.2236908730899,60.005881103897785 -Offshore Wind - Class 5/Conservative,136.5517138515596,136.05655782041805,135.60528569338297,135.19051307780668,134.8057713044572,134.44724485910172,134.11233919206197,133.79891761536751,125.23000280875898,113.9332199005672,105.11678990061105,96.38791162228584,87.72670426292888,79.12178751140956,78.79245211453997,78.48494415250012,78.19516312045995,77.9233162589154,77.6659020267801,77.42172249656657,77.18987922265926,76.96917427757073,76.75655534302236,76.55603068246837,76.36239410496714,76.1773502603739,75.99814631228189,75.8266366514823,75.66237205516735 -Offshore Wind - Class 6/Advanced,132.39691159020967,120.5589757815442,112.69281945486954,109.18605727199869,97.54898787283138,88.9820751086603,80.76835953982207,79.27525719015826,76.20470908497303,74.49962908879924,73.05712416254303,71.81000008052484,70.71277624954674,68.18936049112371,67.55124777354807,66.95647907833693,66.40265306553968,65.88370572086241,65.39322030691766,64.93415405186171,64.49607482087029,64.08211620364644,63.68815416291061,63.31260144474194,62.953870795219586,62.61379355151522,62.28334847117865,61.969264096552166,60.327683019870676 -Offshore Wind - Class 6/Moderate,147.82422607387977,143.7223797218336,137.35335330412377,135.13962668657192,133.34102500858333,131.8297797593425,123.45063698565554,112.48691805993136,104.58488635366338,96.18182664607058,87.99776866038619,86.89283291616422,85.91949865112974,85.04825957436125,84.46093636501021,83.91445697458673,83.40504222708877,80.99539315791924,80.55303807366796,80.1332707189143,79.73671565843725,79.35924160367922,78.99918747495563,78.65544588581007,78.3267248853767,78.01210165160855,77.71065336245861,77.42164176028928,77.14185837858997 -Offshore Wind - Class 6/Conservative,175.04880532424346,174.4160910413823,173.8341228510822,173.30186268673674,172.8078489903257,172.34771681356676,171.92094712315665,171.5158037674181,160.55148385725747,148.89494352109887,137.3923350574726,122.92828282590048,111.90676020672444,100.95463851816889,100.53433216487204,100.1418546288135,99.77209882495926,99.42513908200895,99.09683615268517,98.78544792902606,98.489425870621,98.2078021397134,97.939221763444,97.68051333229207,97.43329971536772,97.19719377756836,96.97122768113735,96.75242358410527,96.54000721626686 -Offshore Wind - Class 7/Advanced,169.01346440667623,153.0996516679639,146.59679787248135,137.97694108286572,126.12430857504849,114.95935424126263,104.25168319800677,99.47669916351265,97.83873434661417,95.6427581024309,93.78490219451162,92.17907221222367,90.76910406021035,87.09517530524438,86.27769497214923,85.51550426720686,84.80546814805564,84.14021146217587,83.51193006950179,82.92027734672192,82.3618213934668,81.83154648872076,81.32666421343372,80.84502962987479,80.38578476295157,79.94657018116014,79.52631341563507,79.12372750373783,78.73486919331818 -Offshore Wind - Class 7/Moderate,188.893098286227,183.65652864613043,179.91257785588968,171.811252349782,169.52867493522922,167.61417981064497,156.88543209331635,146.36228976450943,136.00162433714928,124.98264819500913,114.25492378812466,112.81881015616544,108.36619181100097,107.26256970472548,106.52408309080855,105.83406848772209,105.18731063258332,104.57972801531007,104.00769262694037,103.46825671019266,102.95217610113745,102.46415995250179,102.00194075868451,101.55718135799657,101.13223632680145,100.72551841117838,100.33566710776662,99.95874058628178,99.6001282511313 -Offshore Wind - Class 7/Conservative,223.97429585316019,223.16398835861804,222.4257171746453,221.743425066477,221.11729672966965,220.53094208866173,219.98301053312164,219.47037565381132,205.34304236970692,190.3370650235439,175.52753197904946,160.86390315206214,146.3130463035169,131.85942173500177,131.31004722135182,130.7937125989886,130.3139694657249,129.86053241923528,129.42801826533866,129.0243998239557,128.63761589385442,128.26574253088842,124.1530049770581,123.82805117416446,123.51453493628865,123.21511351173449,122.92502887495006,122.64740511362756,122.38154196868429 -Offshore Wind - Class 8/Advanced,201.09110352502805,130.5681107621028,115.8981393411767,109.09268667891875,97.86402118285547,89.59188141656114,80.70140343051051,78.56363560969415,76.75730995543016,67.62220831384784,63.25700513252009,60.3053084846934,58.101684094572605,56.36035873835567,51.98034419057006,49.61260184096956,47.843951610480666,46.44546287644932,45.29546866009121,44.324106972908446,43.48440898890468,42.7476057307646,42.0933605076273,41.50500913818582,40.34306257480209,39.86360933750622,39.42327385021091,39.016928061787276,38.63854236166165 -Offshore Wind - Class 8/Moderate,212.7769124352622,166.9706192999963,155.93902192108266,149.64288597742464,142.83298968335023,139.5961453212587,131.69272169242288,124.23096571768922,117.08670141391956,101.65805913843873,91.7582009586544,88.5384818288201,86.10605967721393,84.16124932965002,80.13232700029387,77.35709927631875,75.25843746691874,72.37430137814485,71.00427124524386,69.83727118151873,68.82503305544215,67.92941697923564,67.13113755588829,66.40979883438987,65.75278084504185,65.15006567375364,64.59436756482297,64.07931148201038,63.5998234168804 -Offshore Wind - Class 8/Conservative,233.39923938546374,215.1715219828304,207.8194532839614,203.2346854492366,199.9242062536677,197.34675432123734,195.24019773628365,193.46511100142888,183.9142789377418,165.59498478008823,153.4853496091919,142.64565219509885,132.49635658781844,122.78640738377246,118.94117536048233,116.24607955018811,114.18301072525257,112.51534436038946,111.12138405637722,109.92366197258765,108.87803383996064,107.9496391855162,107.11631118725629,106.35952495081445,105.6672392395498,105.03170715879408,104.44160337991086,103.89470684031554,103.38215519159372 -Offshore Wind - Class 9/Advanced,210.73653026388257,136.76912218972532,121.38746541050023,112.37334850822735,102.4671396965817,92.27259089172763,84.45741753991656,82.21463700051707,79.04438966057248,70.74039930520557,66.16288403245221,62.07969646573024,59.80596815551182,58.00735652240506,54.337295166592064,51.851901589832536,49.99793646109813,48.53211343964335,46.59670809625258,45.59238174023353,44.72579874227627,43.965289236162725,43.28997472801095,42.682836926256776,42.13239876408793,41.6297472002566,41.16828902616849,40.74228570841745,40.345585539974365 -Offshore Wind - Class 9/Moderate,223.00697770162856,174.96350669897748,163.39413784239005,154.13116946425149,149.64971896614662,146.2549046380881,137.95905480735004,127.95709238783988,120.58199114613507,106.4398466698708,96.04942544598876,92.67264965787263,88.64360695058839,86.63682467656922,82.48082776950798,79.61769027345014,77.4520327314439,75.72027732279443,74.28428508023201,73.06095051259489,71.99792234352921,71.0592422470112,70.22058100310657,69.4645048392421,68.77574177147713,68.14414378294072,66.47181255333123,65.94074300048652,65.44633184414977 -Offshore Wind - Class 9/Conservative,244.66074123478035,225.54425854785384,214.07693391575103,209.35053515480794,205.93849208419732,203.2818669276829,201.1120164170925,199.28168827217428,189.42695961300632,173.5288766901062,160.8198637891542,149.439300298694,138.7870093971866,128.59289520458097,124.5585927799665,121.73194864956278,119.56770826058913,115.82291145701738,114.38473137244239,113.15247999309254,112.07340776226783,111.11496252328648,110.25621189340985,109.47660658563447,108.76323334772292,108.1064072404971,107.49846102044114,106.93500740924551,106.40499589389349 -Offshore Wind - Class 10/Advanced,216.2642534945555,140.4063870386868,124.63894505511415,117.3021298477771,105.22401437021016,96.29702598106066,86.73178774622822,84.42617397669873,82.47760465763409,72.64847706339573,67.94009174561425,64.75561103759166,62.38077167730866,59.5708393289091,55.79410103469789,53.239987787222205,51.33118164779983,49.82290755119613,48.58238120976611,47.534100129785124,46.627910996005525,45.13800418574976,44.443701813875606,43.81793995221983,43.252153199901514,42.73559344371675,42.261045893116226,41.82136983017068,41.41384575905865 -Offshore Wind - Class 10/Moderate,228.86937577406627,179.5982234454594,167.71451055803394,160.93144183232988,153.6443291781949,150.15626255318142,141.6317058969752,133.58193074228436,125.87398447056395,109.27638802521572,98.59571795976728,95.12710294852079,92.50399466990581,90.40752162155877,86.06441714316423,81.73262891744417,79.50700096073768,77.7286785601364,76.25218016874456,74.99425380721645,73.90280170573075,72.9369710229295,72.07586735136543,71.29763164610172,70.59028065123324,69.94173280515554,69.34182661149084,68.7873322628788,68.26944715792499 -Offshore Wind - Class 10/Conservative,251.11337115238808,231.48589193689313,223.5689387952914,218.63280796560596,215.06809186806288,212.29135975644027,210.0249899777866,208.11305727837174,194.45999184077542,178.1285997123373,165.07262598090887,153.37975361202828,142.43374822905,131.95986210029662,127.8173532646736,124.91548726928424,122.69318008558024,120.89823052115248,119.39529801019917,118.10550625670746,116.97935446043391,115.97907566472513,115.08099557381263,114.26542363110478,113.52111239304112,112.83563500741363,112.20118971766215,109.75086669038674,109.20707033191853 -Offshore Wind - Class 11/Advanced,224.1822028671229,145.62934207340004,129.30869977304366,121.69728688819652,109.19428644620046,99.92972925034489,90.02729303994856,87.63281339725694,85.61018369317566,75.42718620193746,70.53850769019928,67.2309196467695,64.76415224919704,61.86138708867104,57.94080166348237,55.28756632692459,53.30537961208491,51.740068297340464,50.45054667713591,49.36194735015679,48.42062209816169,46.88568531034551,46.1624471501058,45.5135692286007,44.9251472022425,44.389408737938695,43.89572065735881,43.43986418096449,43.015515879416824 -Offshore Wind - Class 11/Moderate,237.24893448788362,186.22698815047323,173.9056123297876,166.87136124921156,159.3584983458468,155.74167649460577,146.89940551983034,138.55033336076076,130.55531041339617,113.36859382530386,102.2892246307174,98.68985607577972,95.96759173596303,93.7927026540946,89.28763576148069,84.81714119202711,82.50626580333669,80.66033487175157,79.12743560382872,77.8224105669894,76.68978347389164,75.68771229804256,74.79374470125498,73.9876767055391,73.25320948144048,72.57938341855323,71.95788432967299,71.38165775292927,70.84528686938589 -Offshore Wind - Class 11/Conservative,260.30823661863946,239.9614430855847,231.75454628423392,226.63750229648,222.94158644544513,220.06479152841288,217.71400394415826,215.73200915283203,205.05540110120785,184.70336104029246,171.1644893932508,159.0404387272302,147.69120075911312,136.82838415459761,132.53342431699144,129.52448403910162,127.21869617896104,125.35713518235954,123.79983805926842,122.46310785396703,121.29549108518792,120.25852753395446,119.32695340869333,118.48291210279484,117.7106125569327,116.99947307830116,116.34076377033561,115.72800334619258,115.15576868830922 -Offshore Wind - Class 12/Advanced,258.72852575935275,167.49438531629846,148.50566099985264,139.7323164939059,125.17904355877889,114.4978653255769,104.72569394861253,100.22695373019832,97.90110085907511,87.54487338681439,80.49176114167707,76.69424630158625,73.8606816829226,71.61932409584715,67.04452633868706,62.916486498991375,60.64364439190556,58.845451618644645,57.36730862492357,56.11613679521458,55.036126233591126,54.08989967030423,53.24727777776745,52.49128513048595,51.807713245781144,51.1817433178813,49.80323429236202,49.28064278760504,48.79407942740062 -Offshore Wind - Class 12/Moderate,273.8784315464021,214.61667817793764,200.38561482229667,192.26092468975153,183.37678889286187,179.20229554761934,168.98348022459666,159.3318235784051,150.09072101275476,130.10689343976628,117.32019268247274,113.17251872302066,110.03564417004732,107.52959685915336,102.33795754975866,98.7609363960132,96.05714571031649,93.89371536378815,90.53961926013038,89.03563108822132,87.73178756063942,86.57838126855269,85.54941998569237,84.62144679023106,83.77404690820934,82.99858029605242,82.28315815372895,81.61984421163463,81.00231635669492 -Offshore Wind - Class 12/Conservative,300.6134151100901,277.08405338766175,267.5951748538328,261.6765024702625,257.40536384528497,254.0770194044287,251.35916744328006,249.06737598520897,236.6923260029551,212.88147421233208,197.2163653660426,183.18708492016611,170.05272656506364,157.48034905749898,152.52034048935838,149.04549137967112,146.38283328696082,144.23312123316214,142.43477390560957,140.89103003959855,139.54061256467003,138.3429898182023,137.26721261715247,136.29244825380943,135.40064398323705,134.57932852462872,133.81886497917932,133.11131707728458,132.45030745944112 -Offshore Wind - Class 13/Advanced,362.9518821621214,237.3614166523623,209.06003048594107,196.64861451559594,175.01134132823327,159.957369245584,146.18120437206943,142.24364013015816,135.8316526768091,121.34697461948751,113.35999059055865,107.96067484981072,103.93182234522075,100.74447119092252,92.19172318713231,87.88419214538145,84.67262127431808,82.1279220193688,80.03719532202005,78.27022287281626,76.7453328674208,75.4051136436169,74.2167449287732,73.14621256479232,72.17777651145204,71.29360017644979,70.481434100179,69.72930762874024,69.03176612842364 -Offshore Wind - Class 13/Moderate,384.3414837183908,306.45446562044935,279.254634512766,267.89087010293605,260.0477814743592,254.1054853247996,239.5278430421934,225.7563125961659,207.62360254133358,182.97883527037436,164.85614004701097,158.98780841669054,154.55264598372284,151.0058762039297,143.6610027400473,138.6017010668591,134.77454989894323,131.71390800244671,129.17774056509424,127.014790413793,122.29324676664581,120.67336181190323,119.22345443543037,117.91841139197213,116.72718166942916,115.63727790600753,114.63167608308274,113.6997343845945,112.82965951506654 -Offshore Wind - Class 13/Conservative,422.0879304965375,388.9911393505582,375.6416666376205,367.31645644671534,361.3076660131653,356.62469250266236,352.802482909682,349.58065945914814,332.1189492752497,304.0137477962773,281.5248715770767,261.3775788969032,242.51177617052383,224.4496798441793,212.1708610486399,207.3108181015749,203.58887248010865,200.582716388773,198.0688554079115,195.90875401894445,194.0225552083979,192.34737953670106,190.84316773823264,189.48025328137675,188.23362104555147,187.08588682114757,186.02306765695752,185.0345818601757,184.1086414262273 -Offshore Wind - Class 14/Advanced,480.55321811677493,312.43559564942797,281.6459047762285,257.5145111072809,234.40256333005289,214.13484932979932,190.2991136274316,185.1469955656899,180.79594481475291,161.41828586925027,150.73371968715193,143.5063932709774,134.48076367681162,130.33013147942623,121.85786804545468,116.12107631710178,111.84275706169348,108.45594987124407,105.67298920044533,103.31757458333892,101.28486372146895,99.50384788679749,97.91902164778547,96.49404524361348,95.20498121302349,94.02814939964816,92.94404663112228,91.94272834259532,91.0141697724619 -Offshore Wind - Class 14/Moderate,508.99143972538144,405.6703607640284,378.62240024885136,352.80728291075417,342.451893334274,334.6079203724596,315.33444391506015,297.12467064960657,279.68387745697703,246.3499290838093,221.8295553819516,207.95393439431223,202.12566681009875,197.46752280220971,187.81426607553175,181.16642699363763,176.14009475242875,172.120361900597,168.78313059151284,165.94211894141011,163.47348411136278,161.29632024179432,159.35124111047634,157.59385122665523,155.99306686771436,154.52825020403935,153.1736595070898,151.92108690765474,150.75184513906416 -Offshore Wind - Class 14/Conservative,559.1766739874482,515.2787248575672,497.5709001854705,486.5306828511543,478.56086440130264,472.34948425304555,467.27832194905574,463.0037482241018,439.7988186150549,402.4729126890135,372.59906485568774,345.8301620215742,320.7597086276353,296.7588906986354,287.33393576167646,280.7303750517855,275.67587517775405,271.5897607777206,268.172231332611,257.66091077831305,255.1720821488969,252.95906927135022,250.97442866957235,249.1763511697385,247.52815579014464,246.0139173825469,244.6120075729714,243.30465274696627,242.08658503261339 +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 f3fe4a2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3904.54,3641.4,3484.97,3375.22,3047.59,2737.12,2437.93,2390.08,2348.43,2292.51,2245.19,2204.3,2168.37,2136.38,2114.97,2095.06,2076.46,2059.02,2042.62,2027.15,2012.5,1998.61,1985.41,1972.82,1960.81,1949.32,1938.31,1927.75,1917.6 -Offshore Wind - Class 1/Moderate,4444.19,4324.87,4239.56,4173.57,4119.96,4074.96,3782.31,3494.47,3210.42,2910.96,2618.25,2584.56,2554.8,2528.2,2510.31,2493.64,2478.02,2463.34,2449.5,2436.41,2424.0,2412.2,2400.95,2390.22,2379.96,2370.12,2360.68,2351.61,2342.89 -Offshore Wind - Class 1/Conservative,5396.52,5378.28,5361.62,5346.29,5332.11,5318.91,5306.58,5295,4913.75,4512.69,4116.02,3722.65,3331.88,2943.18,2930.8,2919.23,2908.36,2898.12,2888.45,2879.27,2870.56,2862.25,2854.33,2846.74,2839.48,2832.51,2825.81,2819.36,2813.14 -Offshore Wind - Class 2/Advanced,3876.1,3614.87,3459.58,3350.64,3025.39,2717.18,2420.18,2372.67,2331.33,2275.81,2228.84,2188.24,2152.57,2120.82,2099.56,2079.8,2061.34,2044.03,2027.75,2012.38,1997.85,1984.06,1970.94,1958.45,1946.52,1935.12,1924.19,1913.71,1903.63 -Offshore Wind - Class 2/Moderate,4411.82,4293.36,4208.68,4143.17,4089.95,4045.28,3754.76,3469.02,3187.04,2889.76,2599.18,2565.73,2536.2,2509.78,2492.03,2475.47,2459.97,2445.4,2431.66,2418.67,2406.34,2394.63,2383.47,2372.81,2362.62,2352.86,2343.49,2334.49,2325.82 -Offshore Wind - Class 2/Conservative,5357.21,5339.11,5322.57,5307.35,5293.27,5280.17,5267.93,5256.44,4877.96,4479.82,4086.04,3695.54,3307.61,2921.74,2909.45,2897.97,2887.18,2877.02,2867.41,2858.3,2849.65,2841.4,2833.54,2826.01,2818.8,2811.88,2805.23,2798.82,2792.65 -Offshore Wind - Class 3/Advanced,4082.1,3806.99,3643.45,3528.71,3186.18,2861.59,2548.8,2498.77,2455.23,2396.77,2347.3,2304.54,2266.98,2233.54,2211.15,2190.33,2170.89,2152.66,2135.51,2119.33,2104.03,2089.5,2075.69,2062.54,2049.98,2037.96,2026.46,2015.41,2004.81 -Offshore Wind - Class 3/Moderate,4646.3,4521.54,4432.36,4363.37,4307.32,4260.27,3954.31,3653.39,3356.42,3043.34,2737.32,2702.09,2670.99,2643.17,2624.47,2607.04,2590.71,2575.37,2560.9,2547.21,2534.23,2521.89,2510.14,2498.92,2488.19,2477.91,2468.04,2458.56,2449.43 -Offshore Wind - Class 3/Conservative,5641.93,5622.86,5605.44,5589.42,5574.59,5560.8,5547.9,5535.8,5137.21,4717.91,4303.2,3891.94,3483.4,3077.02,3064.08,3051.98,3040.62,3029.92,3019.8,3010.21,3001.1,2992.42,2984.13,2976.2,2968.61,2961.32,2954.32,2947.57,2941.07 -Offshore Wind - Class 4/Advanced,4233.82,3948.49,3778.86,3659.87,3304.6,2967.95,2643.53,2591.64,2546.48,2485.85,2434.54,2390.19,2351.23,2316.55,2293.33,2271.74,2251.57,2232.67,2214.88,2198.1,2182.23,2167.16,2152.84,2139.19,2126.17,2113.71,2101.77,2090.32,2079.32 -Offshore Wind - Class 4/Moderate,4818.99,4689.6,4597.1,4525.54,4467.41,4418.61,4101.28,3789.17,3481.17,3156.46,2839.06,2802.52,2770.26,2741.41,2722.02,2703.93,2687.0,2671.09,2656.08,2641.88,2628.42,2615.63,2603.43,2591.8,2580.67,2570.0,2559.77,2549.93,2540.47 -Offshore Wind - Class 4/Conservative,5851.63,5831.85,5813.78,5797.16,5781.78,5767.47,5754.1,5741.55,5328.15,4893.26,4463.13,4036.59,3612.86,3191.38,3177.97,3165.42,3153.63,3142.53,3132.04,3122.09,3112.64,3103.63,3095.04,3086.82,3078.94,3071.38,3064.12,3057.12,3050.38 -Offshore Wind - Class 5/Advanced,4298.19,4008.51,3836.31,3715.5,3354.84,3013.07,2683.72,2631.04,2585.2,2523.64,2471.55,2426.53,2386.98,2351.77,2328.2,2306.27,2285.8,2266.61,2248.56,2231.52,2215.4,2200.11,2185.57,2171.71,2158.49,2145.84,2133.72,2122.1,2110.93 -Offshore Wind - Class 5/Moderate,4892.25,4760.89,4666.99,4594.34,4535.33,4485.79,4163.63,3846.77,3534.09,3204.44,2882.22,2845.13,2812.37,2783.08,2763.4,2745.04,2727.85,2711.69,2696.45,2682.04,2668.38,2655.39,2643.01,2631.2,2619.9,2609.07,2598.68,2588.7,2579.09 -Offshore Wind - Class 5/Conservative,5940.58,5920.5,5902.16,5885.29,5869.68,5855.15,5841.57,5828.83,5409.14,4967.65,4530.98,4097.96,3667.79,3239.9,3226.28,3213.54,3201.58,3190.31,3179.65,3169.55,3159.96,3150.82,3142.09,3133.75,3125.75,3118.08,3110.7,3103.6,3096.76 -Offshore Wind - Class 6/Advanced,4180.7,3898.95,3731.45,3613.95,3263.14,2930.71,2610.36,2559.12,2514.54,2454.66,2403.99,2360.2,2321.73,2287.49,2264.56,2243.24,2223.32,2204.66,2187.1,2170.53,2154.85,2139.97,2125.83,2112.36,2099.49,2087.19,2075.4,2064.09,2053.23 -Offshore Wind - Class 6/Moderate,4758.53,4630.76,4539.42,4468.76,4411.36,4363.18,4049.83,3741.63,3437.49,3116.85,2803.44,2767.36,2735.5,2707.01,2687.86,2670.01,2653.29,2637.57,2622.75,2608.74,2595.44,2582.81,2570.77,2559.28,2548.29,2537.76,2527.65,2517.94,2508.6 -Offshore Wind - Class 6/Conservative,5778.21,5758.68,5740.84,5724.43,5709.24,5695.11,5681.9,5669.51,5261.3,4831.87,4407.14,3985.95,3567.53,3151.34,3138.09,3125.7,3114.07,3103.1,3092.74,3082.92,3073.59,3064.7,3056.21,3048.09,3040.31,3032.85,3025.67,3018.77,3012.11 -Offshore Wind - Class 7/Advanced,4441.06,4141.76,3963.83,3839.01,3466.35,3113.22,2772.93,2718.5,2671.13,2607.52,2553.7,2507.19,2466.32,2429.94,2405.59,2382.94,2361.78,2341.95,2323.3,2305.7,2289.04,2273.24,2258.22,2243.9,2230.24,2217.17,2204.65,2192.64,2181.1 -Offshore Wind - Class 7/Moderate,5054.87,4919.14,4822.12,4747.05,4686.08,4634.9,4302.03,3974.64,3651.56,3310.96,2978.02,2939.7,2905.86,2875.59,2855.25,2836.29,2818.52,2801.83,2786.09,2771.2,2757.08,2743.66,2730.87,2718.66,2706.98,2695.8,2685.06,2674.75,2664.82 -Offshore Wind - Class 7/Conservative,6138.05,6117.3,6098.35,6080.92,6064.79,6049.78,6035.75,6022.59,5588.95,5132.78,4681.6,4234.18,3789.71,3347.6,3333.52,3320.36,3308.0,3296.35,3285.35,3274.91,3265.0,3255.55,3246.54,3237.91,3229.65,3221.72,3214.1,3206.76,3199.69 -Offshore Wind - Class 8/Advanced,10573.21,6990.54,6276.09,5886.81,5327.31,4835.76,4385.23,4258.84,4152.09,3676.7,3414.58,3237.31,3105.05,3000.45,2786.98,2642.5,2534.67,2449.36,2379.21,2319.9,2268.7,2223.78,2183.86,2148.0,2115.5,2085.82,2058.55,2033.34,2009.93 -Offshore Wind - Class 8/Moderate,11231.61,8903.64,8294.22,7946.35,7706.15,7524.26,7068.88,6638.23,6225.43,5443.96,4866.88,4682.92,4543.85,4432.69,4202.43,4043.82,3923.87,3827.97,3748.41,3680.64,3621.75,3569.78,3523.34,3481.43,3443.28,3408.29,3376.03,3346.1,3318.21 -Offshore Wind - Class 8/Conservative,12393.5,11406.02,11007.7,10759.32,10580.02,10440.33,10326.27,10230.1,9695.26,8842.83,8157.95,7542.94,6966.16,6413.44,6201.45,6052.92,5939.16,5847.28,5770.41,5704.45,5646.76,5595.57,5549.6,5507.91,5469.8,5434.72,5402.24,5372.01,5343.76 -Offshore Wind - Class 9/Advanced,10848.06,7172.26,6439.23,6039.84,5465.8,4961.47,4499.22,4369.55,4260.02,3772.28,3503.34,3321.46,3185.77,3078.45,2859.42,2711.19,2600.56,2513.04,2441.06,2380.21,2327.68,2281.59,2240.63,2203.84,2170.49,2140.04,2112.06,2086.2,2062.18 -Offshore Wind - Class 9/Moderate,11523.58,9135.09,8509.82,8152.91,7906.47,7719.85,7252.64,6810.79,6387.26,5585.48,4993.39,4804.65,4661.96,4547.92,4311.67,4148.94,4025.87,3927.48,3845.85,3776.32,3715.89,3662.57,3614.93,3571.93,3532.78,3496.89,3463.78,3433.08,3404.47 -Offshore Wind - Class 9/Conservative,12715.67,11702.51,11293.85,11039.01,10855.04,10711.73,10594.7,10496.03,9947.29,9072.7,8370.02,7739.01,7147.25,6580.16,6362.66,6210.27,6093.55,5999.28,5920.41,5852.73,5793.55,5741.03,5693.86,5651.09,5611.98,5575.99,5542.67,5511.66,5482.67 -Offshore Wind - Class 10/Advanced,11023.43,7288.2,6543.33,6137.48,5554.16,5041.67,4571.96,4440.19,4328.89,3833.26,3559.98,3375.16,3237.27,3128.21,2905.65,2755.02,2642.6,2553.66,2480.52,2418.69,2365.31,2318.48,2276.85,2239.46,2205.58,2174.64,2146.2,2119.92,2095.52 -Offshore Wind - Class 10/Moderate,11709.87,9282.77,8647.39,8284.71,8034.29,7844.65,7369.88,6920.89,6490.52,5675.77,5074.12,4882.32,4737.33,4621.44,4381.37,4216.01,4090.95,3990.97,3908.02,3837.36,3775.97,3721.78,3673.37,3629.67,3589.89,3553.42,3519.78,3488.58,3459.5 -Offshore Wind - Class 10/Conservative,12921.23,11891.7,11476.42,11217.47,11030.53,10884.89,10765.97,10665.71,10108.1,9219.37,8505.33,7864.12,7262.79,6686.53,6465.52,6310.66,6192.06,6096.27,6016.12,5947.35,5887.21,5833.84,5785.91,5742.44,5702.71,5666.13,5632.27,5600.76,5571.3 -Offshore Wind - Class 11/Advanced,11245.3,7434.89,6675.03,6261.01,5665.94,5143.15,4663.98,4529.55,4416.02,3910.41,3631.63,3443.09,3302.43,3191.18,2964.13,2810.47,2695.79,2605.06,2530.45,2467.37,2412.91,2365.14,2322.68,2284.54,2249.97,2218.41,2189.4,2162.59,2137.7 -Offshore Wind - Class 11/Moderate,11945.55,9469.6,8821.44,8451.46,8195.99,8002.54,7518.22,7060.19,6621.15,5790.01,5176.24,4980.59,4832.68,4714.45,4469.56,4300.86,4173.29,4071.29,3986.68,3914.6,3851.96,3796.69,3747.3,3702.73,3662.15,3624.94,3590.62,3558.79,3529.13 -Offshore Wind - Class 11/Conservative,13181.3,12131.04,11707.41,11443.24,11252.54,11103.97,10982.66,10880.38,10311.54,9404.92,8676.51,8022.4,7408.97,6821.11,6595.65,6437.68,6316.68,6218.96,6137.21,6067.05,6005.7,5951.26,5902.36,5858.02,5817.48,5780.18,5745.63,5713.48,5683.43 -Offshore Wind - Class 12/Advanced,11749.26,7768.09,6974.17,6541.6,5919.87,5373.64,4873,4732.55,4613.93,4085.66,3794.38,3597.39,3450.43,3334.19,3096.97,2936.42,2816.6,2721.81,2643.85,2577.94,2521.05,2471.14,2426.77,2386.92,2350.81,2317.83,2287.52,2259.51,2233.5 -Offshore Wind - Class 12/Moderate,12480.9,9893.99,9216.78,8830.21,8563.3,8361.18,7855.15,7376.6,6917.89,6049.49,5408.22,5203.8,5049.26,4925.74,4669.86,4493.61,4360.32,4253.75,4165.34,4090.03,4024.59,3966.84,3915.24,3868.67,3826.27,3787.4,3751.54,3718.28,3687.29 -Offshore Wind - Class 12/Conservative,13772.03,12674.7,12232.09,11956.08,11756.83,11601.6,11474.86,11367.99,10773.66,9826.41,9065.36,8381.93,7741,7126.81,6891.24,6726.19,6599.77,6497.67,6412.25,6338.95,6274.85,6217.97,6166.88,6120.55,6078.2,6039.22,6003.13,5969.54,5938.14 -Offshore Wind - Class 13/Advanced,12593.43,8326.22,7475.26,7011.6,6345.2,5759.73,5223.11,5072.58,4945.43,4379.21,4067,3855.86,3698.33,3573.75,3319.48,3147.4,3018.97,2917.36,2833.81,2763.17,2702.18,2648.68,2601.13,2558.42,2519.71,2484.36,2451.87,2421.85,2393.97 -Offshore Wind - Class 13/Moderate,13377.63,10604.86,9878.99,9464.65,9178.56,8961.92,8419.53,7906.6,7414.92,6484.14,5796.79,5577.68,5412.04,5279.64,5005.39,4816.47,4673.6,4559.38,4464.62,4383.9,4313.75,4251.85,4196.54,4146.62,4101.18,4059.52,4021.08,3985.43,3952.22 -Offshore Wind - Class 13/Conservative,14761.53,13585.36,13110.94,12815.1,12601.54,12435.16,12299.31,12184.76,11547.73,10532.42,9716.69,8984.16,8297.18,7638.85,7386.36,7209.45,7073.95,6964.52,6872.96,6794.39,6725.69,6664.72,6609.96,6560.3,6514.91,6473.13,6434.44,6398.44,6364.79 -Offshore Wind - Class 14/Advanced,13610.43,8998.62,8078.93,7577.83,6857.62,6224.86,5644.91,5482.22,5344.81,4732.86,4395.44,4167.24,3997,3862.35,3587.55,3401.57,3262.77,3152.96,3062.66,2986.31,2920.4,2862.58,2811.19,2765.03,2723.19,2684.99,2649.88,2617.43,2587.3 -Offshore Wind - Class 14/Moderate,14457.96,11461.27,10676.78,10228.98,9919.79,9685.65,9099.46,8545.1,8013.73,7007.78,6264.92,6028.11,5849.1,5706.01,5409.6,5205.43,5051.02,4927.58,4825.17,4737.92,4662.12,4595.22,4535.44,4481.49,4432.38,4387.35,4345.81,4307.28,4271.39 -Offshore Wind - Class 14/Conservative,15953.62,14682.47,14169.73,13850.01,13619.19,13439.38,13292.55,13168.76,12480.29,11382.99,10501.37,9709.69,8967.23,8255.74,7982.86,7791.66,7645.22,7526.95,7428,7343.09,7268.83,7202.94,7143.75,7090.09,7041.03,6995.87,6954.06,6915.16,6878.79 +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 99da1c1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 +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_capex.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_capex.csv index 655c631..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,5570.082395744638,5194.698324483127,4971.543789498684,4814.973718788278,4347.583638873347,3904.682610006851,3477.867091099188,3409.606359051664,3350.1932125370517,3270.4206282967675,3202.9147718028667,3144.5784330632764,3093.3246031944486,3047.687935533468,3017.148778944959,2988.741035684329,2962.209380196675,2937.331790260344,2913.930648098011,2891.861639265603,2870.969348207961,2851.1538649253407,2832.3152794179987,2814.3536816861892,2797.2246672855827,2780.8283262164346,2765.1313551454955,2750.0671474062715,2735.5801974433475 -Offshore Wind - Class 1/Moderate,6339.933348218824,6169.708910876697,6048.018531188137,5953.870008095753,5877.394453847031,5813.196728455776,5395.717243968665,4985.098246130661,4579.874388278851,4152.681431594377,3735.1131382186036,3687.045327230511,3644.594678450265,3606.639979658512,3581.129626390467,3557.33994534024,3535.060015397261,3514.123319895288,3494.374443279164,3475.7023744380617,3457.996102261155,3441.1668178597806,3425.114611234196,3409.8061790511524,3395.1749146441534,3381.1320091245375,3367.6663613812225,3354.7335669698764,3342.2892214461694 -Offshore Wind - Class 1/Conservative,7698.498423630775,7672.477419252924,7648.709940424863,7626.840751591943,7606.60342608818,7587.775941691921,7570.191781736923,7553.673328445866,7009.796593171128,6437.656429079834,5871.777291639186,5310.605025297601,4753.151631168721,4198.640031476756,4180.97816374418,4164.470811564204,4148.973660492755,4134.3645983079205,4120.565917232125,4107.466606154539,4095.0444628529963,4083.1884762166724,4071.8875451344834,4061.0639618288506,4050.7066251886913,4040.760029658592,4031.2019730163865,4021.9991519288287,4013.12936417375 -Offshore Wind - Class 2/Advanced,5480.407620418584,5111.05145247498,4891.493677481331,4737.454660097783,4277.5911334969205,3841.817017945519,3421.8841879091306,3354.711364747711,3296.2640148972937,3217.756957320437,3151.3501108237233,3093.94626541508,3043.5139177663727,2998.6210245479324,2968.5592157359793,2940.6177191408233,2914.5190069853948,2890.052158159123,2867.0284537736025,2845.303579384758,2824.755422770679,2805.2507705983753,2786.711915090266,2769.0500473576894,2752.1763585119847,2736.057545219904,2720.604798592785,2705.78481529738,2691.5420897782756 -Offshore Wind - Class 2/Moderate,6237.858631813393,6070.376168908695,5950.639584770689,5858.0119138966365,5782.768582978094,5719.614362028612,5308.839948635451,4904.837213002737,4506.140808467555,4085.8194395432724,3674.9784194836157,3627.6765851602295,3585.9253063781935,3548.570067584907,3523.470455426922,3500.0582121535062,3478.1446188762557,3457.5409567067645,3438.114012312038,3419.7527745812527,3402.31292907033,3385.761172446024,3369.975392486424,3354.9111847471995,3340.5019425618543,3326.703261486058,3313.448534853314,3300.726661552539,3288.471034917238 -Offshore Wind - Class 2/Conservative,7574.543417281341,7548.955356235717,7525.565315184467,7504.051361906195,7484.135968623831,7465.619315337887,7448.312683159957,7432.060656534883,6896.9315967933135,6334.005354900662,5777.240229658909,5225.115368849725,4676.620571364584,4131.034264983111,4113.661026138684,4097.431201735777,4082.178275108147,4067.8134373671323,4054.225677401907,4041.337287434892,4029.1149641328393,4017.447696384921,4006.3354841911378,3995.6895186628285,3985.487597577827,3975.707518713968,3966.3048776269206,3957.2463709834374,3948.5208976724343 -Offshore Wind - Class 3/Advanced,5885.19853493817,5488.578038175452,5252.790438778897,5087.37278253558,4593.5398560216545,4125.583619441505,3674.6231839289694,3602.499265224665,3539.7224820519946,3455.442846712134,3384.1182080057843,3322.473738163549,3268.322518302137,3220.1103928699695,3187.8394629525596,3157.8220585849376,3129.7917531011194,3103.504322057285,3078.7821476761114,3055.458713291358,3033.400805570033,3012.453008956977,2992.5376156746124,2973.5769179453605,2955.471005769476,2938.142171369381,2921.5682125229096,2905.6381181192346,2890.351888158356 -Offshore Wind - Class 3/Moderate,6698.610247300872,6518.750045538961,6390.176976979125,6290.71102167813,6209.9060341071545,6142.067144280773,5700.964495409675,5267.121973186664,4838.98542206016,4387.614245437564,3946.4227876778045,3895.624103363368,3850.7867157003407,3810.6784013585443,3783.7249036497483,3758.591988158514,3735.0465315521074,3712.9331182753676,3692.074130550974,3672.336355045933,3653.6198817605004,3635.835901806014,3618.895606293813,3602.710186335237,3587.2463385970354,3572.42635530163,3558.1947308936083,3544.5292631508037,3531.3633454067212 -Offshore Wind - Class 3/Conservative,8134.017213627273,8106.530862586507,8081.42014931744,8058.31873715434,8036.937997209059,8017.0559072599435,7998.4615461964195,7981.010599574415,7406.361584378431,6801.850580369985,6203.955838566828,5611.0454956398025,5022.042743813888,4436.1705053132955,4417.509537583276,4400.069692072354,4383.6955532253705,4368.265008820417,4353.678148857749,4339.846164448704,4326.71355003787,4314.202597847667,4302.2467012115985,4290.812556796417,4279.866861268874,4269.36521018464,4259.263199099382,4249.538625790938,4240.169288037138 -Offshore Wind - Class 4/Advanced,6193.121154150112,5775.741579662744,5527.609544742227,5353.555224076568,4833.8789109621175,4341.433623333531,3866.883326770256,3790.9739291867513,3724.9223182446844,3636.2355418049915,3561.180929774854,3496.306036607554,3439.31293230897,3388.58085466103,3354.6225558590495,3323.0398948287666,3293.5331415709497,3265.8913749750254,3239.870370597176,3215.325813993325,3192.1022896083164,3170.0665841091563,3149.118787496101,3129.1478886583227,3110.098382040409,3091.870357642615,3074.4083099095274,3057.6678343968156,3041.5712233269 -Offshore Wind - Class 4/Moderate,7049.083425292803,6859.820582443846,6724.509139456812,6619.836763058031,6534.802252164545,6463.422107902782,5999.240249090751,5542.695954703617,5092.157361412223,4617.185222627807,4152.892352704947,4099.451603952828,4052.2607807402696,4010.054356403842,3981.6910175875432,3955.2370698774685,3930.470491051964,3907.1914611115417,3885.2445645010425,3864.4743856653104,3844.7810146046,3826.0645413191673,3808.2250558092674,3791.2070525194886,3774.9328236722495,3759.324661489973,3744.360363750493,3729.9733237873133,3716.1302382671856 -Offshore Wind - Class 4/Conservative,8559.600509204756,8530.67101372324,8504.23926823533,8479.927834964215,8457.425882799582,8436.500288408693,8416.940130680974,8398.578892950189,7793.868068942252,7157.729999459192,6528.541225513902,5904.614378221813,5284.794942030323,4668.261434719311,4648.6457714361795,4630.284533705393,4613.04450819396,4596.80358267997,4581.461847163677,4566.908290534257,4553.087407236295,4539.91038838113,4527.343930635513,4515.310326221866,4503.787372918023,4492.730666279654,4482.106902973509,4471.87167855526,4462.013891913822 -Offshore Wind - Class 5/Advanced,6343.985253764009,5916.437061524889,5662.266022175382,5483.959975965049,4951.639497327402,4447.193908618417,3961.087355418051,3883.3351733948184,3815.6739013457595,3724.8113071338576,3647.9250117750753,3581.4848619451136,3523.1041187611927,3471.1398177830724,3436.3489356498894,3403.9780957327353,3373.7719724767076,3345.4419369936563,3318.799270395175,3293.655253792859,3269.8544716315496,3247.2859128004197,3225.82746507756,3205.379218463226,3185.8634651798384,3167.191396338737,3149.3075063845063,3132.1562897617346,3115.6600386928417 -Offshore Wind - Class 5/Moderate,7220.806512631096,7026.914506460652,6888.328235704221,6781.091502645336,6694.0032862015505,6620.880267499804,6145.386376494501,5677.707667691418,5216.201176650317,4729.650579006644,4254.067879112678,4199.3171992528005,4150.971860487641,4107.733032820523,4078.692526228179,4051.594714075307,4026.217574140254,4002.372387534614,3979.87043536998,3958.611807646609,3938.4410888093425,3919.2694699695194,3900.997041127395,3883.5682967275548,3866.883326770256,3850.9088279222506,3835.5670924059586,3820.8359179992153,3806.6486980355244 -Offshore Wind - Class 5/Conservative,8768.101577560034,8738.472712080307,8711.3971021496,8686.497309991104,8663.4625044945,8642.015157882723,8621.966551267367,8603.161269093272,7983.7192706785945,7332.095151235167,6687.58684399575,6048.451474520361,5413.534527256398,4781.9923177615765,4761.888205590806,4743.082923416711,4725.432156795218,4708.791591282249,4693.061316878064,4678.152524693997,4663.9986080635545,4650.510758098074,4637.622368131058,4625.311235940343,4613.510754859432,4602.187621555078,4591.297431582949,4580.8179827208805,4570.715971635624 -Offshore Wind - Class 6/Advanced,6245.31857846097,5824.419951760386,5574.2009079563195,5398.681240627745,4874.619988635627,4378.022885462111,3899.4761889090646,3822.922926882763,3756.3273614976433,3666.874608393244,3591.187233031393,3525.76838542104,3468.2979333459007,3417.1551145879002,3382.897085786687,3351.0479980904197,3321.297020388783,3293.4221304601224,3267.1791038606184,3242.43472725728,3219.0113828727817,3196.7869584852156,3175.661544094837,3155.5352297019017,3136.3081053066644,3117.9357664647955,3100.3294042876328,3083.433513219763,3067.2036888168554 -Offshore Wind - Class 6/Moderate,7108.496571807416,6917.63516896255,6781.191412645079,6675.630947359683,6589.885965356904,6517.906361096676,6049.816911183533,5589.40943013962,5135.074256857943,4656.094616972671,4187.905257059785,4134.009362753274,4086.4077984306555,4043.8461385395826,4015.2496763905465,3988.573706458818,3963.5962065227413,3940.117356582831,3917.9817410839264,3897.045045581953,3877.1851578550027,3858.313269014411,3840.329469060437,3823.167151326583,3806.7486080352687,3791.0183336310824,3775.9208225586103,3761.411670373521,3747.457573742566 -Offshore Wind - Class 6/Conservative,8631.746630131225,8602.572910205889,8575.919142496326,8551.407889225724,8528.717218172684,8507.602904893387,8487.876230499429,8469.359577213485,7859.564444329673,7218.064538193668,6583.5805342619315,5954.391760316641,5329.332599694117,4707.614873507484,4687.82159244703,4669.304939161085,4651.931700316659,4635.546460358593,4620.071511509308,4605.406943769062,4591.46394824919,4578.1870193942805,4565.498449426754,4553.376036124446,4541.753172820858,4530.607657293826,4519.883983987938,4509.57105179211,4499.62445626201 -Offshore Wind - Class 7/Advanced,6639.330314119253,6191.877829708849,5925.884107056268,5739.274429756074,5182.154068959674,4654.229630310778,4145.49901272387,4064.127868487676,3993.302779780048,3898.2106622456367,3817.749809118224,3748.2235504072723,3687.12303500809,3632.7275907028584,3596.327047462684,3562.468658660448,3530.830492074752,3501.1905254839417,3473.3045344441985,3446.9949011781987,3422.0840079086192,3398.4719446357153,3376.0143969154124,3354.600353636884,3334.185410355798,3314.647454850245,3295.930981564813,3277.9693838330036,3260.718257210487 -Offshore Wind - Class 7/Moderate,7556.9703584374265,7354.053148956748,7209.017132661268,7096.784899615168,7005.633676515115,6929.1137178220615,6431.484211317853,5942.036223681595,5459.037981584386,4949.841117332005,4452.1005997169705,4394.818866530236,4344.220002215288,4298.971873442202,4268.565930186685,4240.213692481469,4213.65983477165,4188.704537057739,4165.170181562415,4142.9124538416,4121.798140562304,4101.738432835865,4082.622319551455,4064.3609918204124,4046.9100451984077,4030.191771907861,4014.139565282276,3998.720121988406,3983.8779364708357 -Offshore Wind - Class 7/Conservative,9176.311634293092,9145.295129928027,9116.965094444975,9090.899685622795,9066.78807235117,9044.352726853032,9023.371626906728,9003.700458068184,8355.417773060648,7673.443215917119,6998.939706532247,6330.053359355221,5665.574153278028,5004.625100525131,4983.577393912332,4963.895123962704,4945.42287512109,4928.005231832333,4911.5533852077715,4895.956324136578,4881.136340841173,4867.004626432895,4853.538978689579,4840.639487611482,4828.283950976436,4816.439065451195,4805.038224369262,4794.070326619554,4783.502068868823 -Offshore Wind - Class 8/Advanced,14962.466056151407,9892.52201801567,8881.477225047653,8330.595688679732,7538.831142928296,6843.22442137521,6205.665409673563,6026.815409020179,5875.751489406793,5203.013056684069,4832.069429855637,4581.217622719857,4394.05288986553,4246.030674688804,3943.936138795279,3739.4758748741046,3586.8911030423887,3466.1665200180223,3366.889283605434,3282.964883820219,3210.5079317834334,3146.9429697238916,3090.449415424029,3039.6951355539236,2993.7032323382964,2951.707729112441,2913.109165877892,2877.441295969175,2844.3155804983976 -Offshore Wind - Class 8/Moderate,15894.182309322448,12599.805483309212,11737.39346662747,11245.114695665126,10905.198674312842,10647.808312749352,10003.377713287513,9393.960018180514,8809.786249675575,7703.915765839132,6887.262529040281,6626.941474150958,6430.140976876847,6272.8271317239,5946.98731922448,5722.533954243362,5552.7868646777915,5417.075781691779,5304.488313091033,5208.585814447584,5125.249773549754,5051.704912626864,4985.986335017277,4926.67309850241,4872.688395307237,4823.177439878395,4777.518569995248,4735.167831214746,4695.692280204664 -Offshore Wind - Class 8/Conservative,17538.412276225525,16140.993312024124,15577.323295688933,15225.82881547739,14972.101820571193,14774.424335521546,14613.014180379087,14476.91455850518,13720.051905997752,12513.74967019612,11544.556066009884,10674.24005823726,9858.019764770635,9075.846578994653,8775.86125420684,8565.672816966993,8404.684504045672,8274.657189934003,8165.877402434623,8072.539260451279,7990.9016895491,7918.455838623398,7853.403327678775,7794.400922274222,7740.471724634464,7690.827555872628,7644.868955990249,7602.096374988604,7562.110172868718 -Offshore Wind - Class 9/Advanced,15710.902965347064,10387.354044527037,9325.732589466237,8747.309196502136,7915.946987518709,7185.538282721357,6516.074677768031,6328.277181581989,6169.653405321284,5463.267504906896,5073.773921459272,4810.3667576889575,4613.8437881919135,4458.417131923026,4141.202882734864,3926.5295966176054,3766.307260360991,3639.554774018719,3535.30423984108,3447.183620066605,3371.107705816859,3304.3567248765826,3245.0323872506315,3191.7470540536706,3143.4572208439236,3099.352506512355,3058.8334510604986,3021.3783022674675,2986.587420134285 -Offshore Wind - Class 9/Moderate,16689.232783954365,13230.059963918442,12324.497928458244,11807.596893114469,11450.68507069457,11180.41742027515,10503.760295340233,9863.847848089052,9250.46705632553,8089.268634852908,7231.7633092697215,6958.42065108039,6751.773468275924,6586.611137587508,6244.452691796518,6008.77610351079,5830.536663966954,5688.042802109412,5569.827070189735,5469.117790447479,5381.607731782551,5304.388403091289,5235.383896601224,5173.106663427274,5116.413289127923,5064.437887038721,5016.4810871614545,4972.021137275241,4930.580689603519 -Offshore Wind - Class 9/Conservative,18415.699781758085,16948.37712106892,16356.521383694753,15987.442743528212,15721.004976432325,15513.458603630155,15343.966839619488,15201.062236651887,14406.344795352454,13139.696919705262,12122.035864531956,11208.159096870817,10351.131119064185,9529.837617832765,9214.83248975006,8994.131300314895,8825.094681858618,8688.562116652485,8574.342784722581,8476.319973862337,8390.619396303893,8314.554583165229,8246.238345562291,8184.2941457208235,8127.656276976885,8075.525459332524,8027.268929456027,7982.364935126505,7940.380533011731 -Offshore Wind - Class 10/Advanced,16422.36207352625,10857.741424434298,9748.052158385406,9143.430143266132,8274.412965490184,7510.922949666387,6811.164412568371,6614.852364181897,6449.046169050686,5710.677967607038,5303.544718649003,5028.203860464787,4822.7889009905,4660.313039184097,4328.745053366004,4104.347193940299,3936.864731035599,3804.361869152488,3695.4044638757846,3603.287444111537,3523.7701854261545,3453.999702271383,3391.977794652336,3336.2835203504287,3285.8067682573896,3239.714955042018,3197.342014039351,3158.1883952506673,3121.843357565906 -Offshore Wind - Class 10/Moderate,17445.007527575686,13829.186929051779,12882.617389252086,12342.304110634894,11969.240171589669,11686.716894534946,10979.420703011776,10310.53435583475,9669.37858414231,8455.594199470937,7559.268288431545,7273.52568916284,7057.5313708267395,6884.8757901575,6527.231294406144,6280.886538369941,6094.576591068981,5945.621882561308,5822.0443139886875,5716.783578702523,5625.321524492156,5544.594244698758,5472.4703259944545,5407.3734106055,5348.1045785349625,5293.775740896227,5243.665325468918,5197.173872254569,5153.857336809871 -Offshore Wind - Class 10/Conservative,19249.648549623784,17715.885739104655,17097.220818465765,16711.446107230844,16432.941432388063,16215.970216276683,16038.807584507867,15889.442134890134,15058.734891460585,13734.727574849083,12670.974706460405,11715.72409779404,10819.875534531206,9961.393311172742,9632.134356459848,9401.43106593917,9224.734680835829,9082.029897867716,8962.626347062193,8860.174192879951,8770.58822644256,8691.070967757176,8619.668621273247,8554.915840327856,8495.724716034898,8441.229361729922,8390.785912970132,8343.839314201392,8299.956622091478 -Offshore Wind - Class 11/Advanced,17317.64448012386,11449.65266736388,10279.473447025355,9641.892233101544,8725.484412113548,7920.39853306287,7182.474376062531,6975.460856592335,6800.618357039806,6021.986425699203,5592.673156797934,5302.3235964299065,5085.707615873174,4914.38416853386,4564.732472762048,4328.090087812125,4151.4825115974445,4011.7639275105785,3896.8674278046296,3799.7216047199195,3715.852710490118,3642.285647345063,3576.900103067958,3518.1641243293907,3464.9342966878426,3416.322531256698,3371.6516602599118,3330.3666281433493,3292.034491574785 -Offshore Wind - Class 11/Moderate,18396.017511808455,14583.085584900125,13584.918080788042,13015.153554468445,12621.741278808628,12323.831861793284,11577.981511479895,10872.616913285116,10196.503742793251,8916.556736068986,7971.352632932466,7670.0573770368965,7442.273678730968,7260.204355863599,6883.077410162104,6623.2781074936665,6426.82174466312,6269.74102284291,6139.447282065255,6028.436171238252,5931.97861704067,5846.866398369606,5770.801585230943,5702.163415406607,5639.675261122087,5582.371325713188,5529.518935848451,5480.496429307246,5434.826458313018 -Offshore Wind - Class 11/Conservative,20299.058782493612,18681.671302188504,18029.28120608037,17622.46988934373,17328.789995650895,17099.996096236442,16913.175497825676,16755.672933784324,15879.662056026278,14483.475315155054,13361.73024247035,12354.415422826121,11409.733071910488,10504.437463116277,10157.228011782658,9913.958263516362,9727.626113993238,9577.139452156152,9451.230650256166,9343.194637199325,9248.713080774463,9164.877489877908,9089.56755229287,9021.28461802318,8958.863070405156,8901.414820552181,8848.2071951328,8798.696239703955,8752.426808711261 -Offshore Wind - Class 12/Advanced,18716.917329876076,12374.79706277396,11110.058578232993,10420.957107774371,9430.527078086927,8560.366485869463,7762.829362355023,7539.09756959428,7350.123355633473,6508.581427787208,6044.554984530333,5730.74877644456,5496.637444821493,5311.459810850968,4933.566888484766,4677.808390250433,4486.924785183401,4335.927472236511,4211.728241443259,4106.73393282308,4016.1044619439144,3936.5983043696147,3865.9175301060613,3802.4302758240983,3744.904318193545,3692.373860550207,3644.0840273404606,3599.468661899088,3558.0282142273677 -Offshore Wind - Class 12/Moderate,19882.44518467095,15761.424121884434,14682.607045756533,14066.784009554813,13641.589252865226,13319.612627022587,12513.483243530134,11751.136642147854,11020.406005129105,9637.018845336237,8615.450199061823,8289.81020656189,8043.620866080845,7846.8536721399805,7439.231974294307,7158.451571679568,6946.120620000758,6776.3513282130225,6635.511531906804,6515.541824436061,6411.291290258422,6319.296382716084,6237.092655148687,6162.903929783002,6095.364769955853,6033.44277233655,5976.316454704974,5923.330851507246,5873.9642105224775 -Offshore Wind - Class 12/Conservative,21939.247944962586,20191.178184991928,19486.080013463135,19046.38720569954,18728.97313651189,18481.695887144742,18279.788878772586,18109.54223920829,17162.761778298027,15653.765546604407,14441.379901929455,13352.660634715785,12331.647043995503,11353.217315388461,10977.944255237775,10715.01443924402,10513.629183092753,10350.98680462011,10214.90938496837,10098.136797489444,9996.028777750767,9905.410407982683,9824.017061524324,9750.216875046533,9682.755422996963,9620.655807600337,9563.163153303032,9509.655797884416,9459.634191345769 -Offshore Wind - Class 13/Advanced,19699.321256250725,13024.323072222754,11693.199943407242,10967.919951930098,9925.50341904237,9009.683956941759,8170.273442423372,7934.796674137133,7735.909167979474,6850.195919135144,6361.8247392739095,6031.544482341409,5785.133119638708,5590.253114581905,5192.511405599835,4923.331664066516,4722.434856802888,4563.489148320786,4432.795767544154,4322.295307826956,4226.892359182229,4143.212183840833,4068.823638475658,4002.017151979968,3941.4605910238374,3886.165956720907,3835.345070184305,3788.3873703044824,3744.782205971635 -Offshore Wind - Class 13/Moderate,20926.016233111273,16588.690020878348,15453.246177117591,14805.118907665214,14357.599816588314,14018.71619856672,13170.280480738102,12367.925475013768,11598.818296982125,10142.84097181948,9067.653959015619,8724.907154337247,8465.80722166702,8258.704893308164,7829.702455517209,7534.179777384645,7310.692209067721,7132.0309273027415,6983.797791015443,6857.53375356081,6747.799270508317,6650.975379645005,6564.4533198664385,6486.368104510724,6415.287690248194,6350.124168192743,6289.989449457756,6234.228568489351,6182.275368622313 -Offshore Wind - Class 13/Conservative,23090.777298682176,21250.956855613,20508.8364786234,20046.075562029953,19712.00982621825,19451.744276884343,19239.24680853929,19060.06377455343,18063.583639325912,16475.380980057223,15199.374867767316,14053.507080699905,12978.897325672348,11949.102756085651,11554.147425985337,11277.4078278047,11065.454313902703,10894.275181007464,10751.059746929546,10628.14824502189,10520.68948974135,10425.308743318788,10339.652570204673,10261.978095959019,10190.975389474066,10125.62314853021,10065.099890907328,10008.78395438479,9956.142485630624 -Offshore Wind - Class 14/Advanced,21719.279428858878,14359.83113991594,12892.20874922754,12092.562414607388,10943.26438421542,9933.51842124408,9008.052093612601,8748.43040872149,8529.15016150491,7552.607621781925,7014.159329826628,6650.00958298081,6378.3431925649675,6163.470086448219,5724.953996459391,5428.165791663398,5206.6653222302775,5031.434283789852,4887.341861936402,4765.496066692683,4660.32414029518,4568.051704975775,4486.047797407868,4412.3808242630685,4345.618742211708,4284.662541256601,4228.635233622212,4176.848550421415,4128.76963832224 -Offshore Wind - Class 14/Moderate,23071.76109539751,18289.691069858352,17037.818773062238,16323.229151557733,15829.829168376034,15456.187971554504,14520.75284617076,13636.116405101457,12788.169136160472,11182.89296804659,9997.44971996935,9619.556797603149,9333.891906112021,9105.55315225196,8632.545910129182,8306.728299851926,8060.328038260309,7863.338822097791,7699.91936584936,7560.689230650132,7439.731524293029,7332.972139010701,7237.580291477056,7151.480073919633,7073.106229675768,7001.259838748531,6934.964003362645,6873.486050186651,6816.204316999917 -Offshore Wind - Class 14/Conservative,25458.499978178083,23430.016152258413,22611.808759907984,22101.60169454708,21733.26682882308,21446.32530955744,21212.014157934886,21014.469886218234,19915.82622569663,18164.770266844727,16757.90425711195,15494.553411456318,14309.742926710793,13174.365689616536,12738.902405175448,12433.78836706743,12200.109978776587,12011.368888148516,11853.466684108185,11717.966522232746,11599.473262536003,11494.323538360664,11399.875285269052,11314.241314377101,11235.945177910815,11163.887865873006,11097.170188265978,11035.081673980436,10977.045065240078 +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 e0937ad..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.57,68.02,65.31,63.42,61.97,60.8,59.84,59.01,58.29,57.32,56.5,55.8,55.17,54.62,54.25,53.91,53.59,53.28,53,52.73,52.48,52.24,52.01,51.79,51.59,51.39,51.2,51.02,50.84 -Offshore Wind - Class 1/Moderate,72.57,70.15,68.42,67.08,65.99,65.08,64.3,63.61,63,62.08,61.29,60.61,60,59.46,59.1,58.76,58.45,58.15,57.87,57.6,57.35,57.11,56.88,56.67,56.46,56.26,56.07,55.88,55.71 -Offshore Wind - Class 1/Conservative,72.57,72.17,71.81,71.48,71.17,70.88,70.62,70.37,70.13,69.46,68.89,68.39,67.95,67.55,67.28,67.03,66.8,66.57,66.36,66.17,65.98,65.8,65.62,65.46,65.3,65.15,65.01,64.87,64.73 -Offshore Wind - Class 2/Advanced,72.44,67.9,65.2,63.31,61.86,60.7,59.73,58.91,58.19,57.22,56.41,55.7,55.08,54.53,54.16,53.81,53.49,53.19,52.91,52.64,52.39,52.15,51.92,51.71,51.5,51.3,51.11,50.93,50.75 -Offshore Wind - Class 2/Moderate,72.44,70.03,68.3,66.96,65.88,64.97,64.19,63.5,62.89,61.97,61.18,60.5,59.9,59.36,59.0,58.66,58.35,58.05,57.77,57.5,57.25,57.01,56.79,56.57,56.36,56.16,55.97,55.79,55.61 -Offshore Wind - Class 2/Conservative,72.44,72.05,71.69,71.35,71.05,70.76,70.49,70.24,70.01,69.34,68.77,68.27,67.83,67.43,67.17,66.92,66.68,66.46,66.25,66.05,65.86,65.68,65.51,65.35,65.19,65.04,64.89,64.75,64.62 -Offshore Wind - Class 3/Advanced,72.77,68.21,65.49,63.59,62.14,60.97,60,59.17,58.45,57.48,56.66,55.95,55.33,54.77,54.4,54.06,53.73,53.43,53.15,52.88,52.63,52.38,52.16,51.94,51.73,51.53,51.34,51.16,50.98 -Offshore Wind - Class 3/Moderate,72.77,70.34,68.61,67.27,66.18,65.26,64.47,63.78,63.17,62.25,61.46,60.77,60.17,59.63,59.26,58.93,58.61,58.31,58.03,57.76,57.51,57.27,57.04,56.82,56.61,56.41,56.22,56.04,55.86 -Offshore Wind - Class 3/Conservative,72.77,72.37,72.01,71.68,71.37,71.08,70.81,70.56,70.32,69.65,69.08,68.58,68.14,67.74,67.47,67.22,66.98,66.76,66.55,66.35,66.16,65.98,65.81,65.64,65.48,65.33,65.18,65.04,64.91 -Offshore Wind - Class 4/Advanced,72.89,68.32,65.6,63.7,62.24,61.07,60.1,59.27,58.55,57.58,56.75,56.04,55.42,54.86,54.49,54.15,53.82,53.52,53.24,52.97,52.71,52.47,52.24,52.02,51.82,51.62,51.42,51.24,51.07 -Offshore Wind - Class 4/Moderate,72.89,70.46,68.72,67.38,66.29,65.37,64.58,63.89,63.28,62.35,61.56,60.88,60.27,59.73,59.36,59.02,58.71,58.41,58.13,57.86,57.61,57.37,57.14,56.92,56.71,56.51,56.32,56.13,55.95 -Offshore Wind - Class 4/Conservative,72.89,72.49,72.13,71.79,71.49,71.2,70.93,70.68,70.44,69.77,69.2,68.7,68.25,67.85,67.58,67.33,67.09,66.87,66.66,66.46,66.27,66.09,65.91,65.75,65.59,65.44,65.29,65.15,65.02 -Offshore Wind - Class 5/Advanced,72.91,68.34,65.62,63.72,62.26,61.09,60.12,59.29,58.56,57.59,56.77,56.06,55.44,54.88,54.51,54.16,53.84,53.54,53.25,52.98,52.73,52.49,52.26,52.04,51.83,51.63,51.44,51.26,51.08 -Offshore Wind - Class 5/Moderate,72.91,70.48,68.74,67.4,66.31,65.39,64.6,63.91,63.3,62.37,61.58,60.89,60.29,59.75,59.38,59.04,58.72,58.42,58.14,57.88,57.62,57.38,57.15,56.93,56.73,56.53,56.33,56.15,55.97 -Offshore Wind - Class 5/Conservative,72.91,72.51,72.15,71.82,71.51,71.22,70.95,70.7,70.46,69.79,69.22,68.72,68.27,67.87,67.6,67.35,67.11,66.89,66.68,66.48,66.29,66.11,65.93,65.77,65.61,65.46,65.31,65.17,65.04 -Offshore Wind - Class 6/Advanced,72.8,68.24,65.53,63.62,62.17,61,60.03,59.2,58.48,57.51,56.69,55.98,55.35,54.8,54.43,54.08,53.76,53.46,53.17,52.91,52.65,52.41,52.18,51.96,51.75,51.56,51.36,51.18,51.01 -Offshore Wind - Class 6/Moderate,72.8,70.38,68.64,67.3,66.21,65.29,64.51,63.82,63.2,62.28,61.49,60.8,60.2,59.66,59.29,58.95,58.64,58.34,58.06,57.79,57.54,57.3,57.07,56.85,56.64,56.44,56.25,56.07,55.89 -Offshore Wind - Class 6/Conservative,72.8,72.41,72.04,71.71,71.4,71.11,70.85,70.59,70.36,69.69,69.12,68.61,68.17,67.77,67.5,67.25,67.01,66.79,66.58,66.38,66.19,66.01,65.84,65.67,65.51,65.36,65.22,65.08,64.94 -Offshore Wind - Class 7/Advanced,72.79,68.22,65.51,63.61,62.16,60.99,60.02,59.19,58.46,57.49,56.67,55.96,55.34,54.79,54.42,54.07,53.75,53.45,53.16,52.89,52.64,52.4,52.17,51.95,51.74,51.54,51.35,51.17,50.99 -Offshore Wind - Class 7/Moderate,72.79,70.36,68.62,67.28,66.19,65.28,64.49,63.8,63.19,62.26,61.48,60.79,60.19,59.64,59.28,58.94,58.62,58.32,58.04,57.78,57.52,57.28,57.06,56.84,56.63,56.43,56.24,56.05,55.88 -Offshore Wind - Class 7/Conservative,72.79,72.39,72.03,71.69,71.39,71.1,70.83,70.58,70.34,69.67,69.1,68.6,68.15,67.76,67.49,67.23,67.0,66.78,66.56,66.37,66.18,65.99,65.82,65.66,65.5,65.35,65.2,65.06,64.93 -Offshore Wind - Class 8/Advanced,67.05,55.3,52.95,51.68,50.82,50.18,49.67,49.26,48.91,47.35,46.49,45.91,45.47,45.13,44.43,43.96,43.6,43.32,43.09,42.9,42.73,42.58,42.45,42.33,42.23,42.13,42.04,41.96,41.88 -Offshore Wind - Class 8/Moderate,67.05,59.27,57.23,56.07,55.27,54.66,54.17,53.77,53.43,51.85,50.96,50.34,49.88,49.51,48.74,48.21,47.81,47.49,47.22,46.99,46.8,46.62,46.47,46.33,46.2,46.08,45.97,45.87,45.78 -Offshore Wind - Class 8/Conservative,67.05,63.55,62.14,61.26,60.62,60.13,59.72,59.38,59.09,57.67,56.84,56.27,55.82,55.47,54.72,54.19,53.79,53.46,53.19,52.95,52.75,52.57,52.41,52.26,52.12,52.0,51.88,51.78,51.68 -Offshore Wind - Class 9/Advanced,68.34,56.36,53.98,52.67,51.8,51.15,50.63,50.21,49.85,48.26,47.39,46.79,46.35,46.0,45.29,44.8,44.44,44.16,43.92,43.72,43.55,43.4,43.27,43.15,43.04,42.94,42.85,42.77,42.69 -Offshore Wind - Class 9/Moderate,68.34,60.41,58.34,57.15,56.34,55.72,55.22,54.81,54.46,52.85,51.94,51.31,50.84,50.46,49.68,49.14,48.73,48.4,48.13,47.9,47.7,47.52,47.36,47.22,47.09,46.97,46.86,46.76,46.67 -Offshore Wind - Class 9/Conservative,68.34,64.78,63.34,62.44,61.79,61.29,60.88,60.53,60.23,58.78,57.94,57.35,56.9,56.54,55.77,55.23,54.82,54.49,54.21,53.98,53.77,53.58,53.42,53.27,53.13,53.0,52.88,52.78,52.67 -Offshore Wind - Class 10/Advanced,70.33,58,55.54,54.2,53.3,52.63,52.1,51.67,51.3,49.66,48.76,48.15,47.7,47.34,46.6,46.11,45.73,45.44,45.2,45.0,44.82,44.66,44.53,44.4,44.29,44.19,44.1,44.01,43.93 -Offshore Wind - Class 10/Moderate,70.33,62.17,60.03,58.81,57.97,57.33,56.82,56.4,56.04,54.39,53.45,52.81,52.32,51.93,51.12,50.56,50.14,49.81,49.53,49.29,49.09,48.9,48.74,48.59,48.46,48.34,48.22,48.12,48.02 -Offshore Wind - Class 10/Conservative,70.33,66.66,65.18,64.26,63.59,63.07,62.65,62.29,61.98,60.49,59.63,59.02,58.55,58.18,57.39,56.84,56.42,56.08,55.79,55.54,55.33,55.14,54.97,54.81,54.67,54.54,54.42,54.31,54.2 -Offshore Wind - Class 11/Advanced,74.13,61.14,58.54,57.13,56.18,55.47,54.92,54.46,54.07,52.35,51.4,50.75,50.27,49.89,49.12,48.6,48.2,47.9,47.64,47.43,47.24,47.08,46.93,46.8,46.68,46.58,46.48,46.39,46.3 -Offshore Wind - Class 11/Moderate,74.13,65.53,63.28,61.99,61.1,60.43,59.89,59.45,59.07,57.32,56.34,55.66,55.14,54.73,53.88,53.3,52.85,52.5,52.2,51.95,51.74,51.54,51.37,51.22,51.08,50.95,50.83,50.72,50.62 -Offshore Wind - Class 11/Conservative,74.13,70.26,68.7,67.73,67.02,66.48,66.03,65.65,65.33,63.76,62.85,62.21,61.72,61.32,60.49,59.91,59.46,59.1,58.8,58.54,58.32,58.12,57.94,57.78,57.63,57.49,57.36,57.24,57.13 -Offshore Wind - Class 12/Advanced,74.39,61.35,58.75,57.33,56.38,55.67,55.11,54.65,54.26,52.53,51.57,50.93,50.45,50.07,49.29,48.76,48.37,48.06,47.81,47.59,47.4,47.24,47.09,46.96,46.85,46.74,46.64,46.55,46.46 -Offshore Wind - Class 12/Moderate,74.39,65.75,63.5,62.21,61.32,60.64,60.1,59.65,59.27,57.52,56.53,55.85,55.33,54.92,54.07,53.48,53.04,52.68,52.39,52.13,51.92,51.72,51.55,51.4,51.25,51.12,51.0,50.89,50.79 -Offshore Wind - Class 12/Conservative,74.39,70.5,68.94,67.96,67.26,66.71,66.26,65.88,65.55,63.98,63.06,62.42,61.93,61.53,60.7,60.12,59.67,59.31,59.01,58.75,58.52,58.32,58.14,57.98,57.83,57.69,57.56,57.44,57.33 -Offshore Wind - Class 13/Advanced,69.89,57.64,55.19,53.86,52.97,52.3,51.77,51.34,50.98,49.35,48.45,47.85,47.4,47.04,46.31,45.81,45.45,45.15,44.91,44.71,44.54,44.38,44.25,44.12,44.01,43.91,43.82,43.73,43.65 -Offshore Wind - Class 13/Moderate,69.89,61.78,59.66,58.44,57.61,56.97,56.47,56.05,55.69,54.04,53.11,52.47,51.99,51.6,50.8,50.25,49.83,49.49,49.22,48.98,48.78,48.6,48.43,48.29,48.15,48.03,47.92,47.82,47.72 -Offshore Wind - Class 13/Conservative,69.89,66.24,64.77,63.85,63.19,62.67,62.25,61.9,61.59,60.11,59.25,58.65,58.19,57.81,57.03,56.48,56.06,55.72,55.44,55.19,54.98,54.79,54.62,54.47,54.33,54.2,54.08,53.97,53.86 -Offshore Wind - Class 14/Advanced,71.09,58.63,56.14,54.79,53.88,53.2,52.66,52.22,51.85,50.2,49.29,48.67,48.21,47.85,47.11,46.6,46.23,45.93,45.69,45.48,45.3,45.15,45.01,44.88,44.77,44.67,44.57,44.48,44.4 -Offshore Wind - Class 14/Moderate,71.09,62.84,60.68,59.45,58.6,57.95,57.44,57.01,56.64,54.97,54.03,53.37,52.88,52.49,51.67,51.11,50.69,50.35,50.06,49.82,49.61,49.43,49.27,49.12,48.98,48.86,48.74,48.64,48.54 -Offshore Wind - Class 14/Conservative,71.09,67.38,65.88,64.95,64.28,63.75,63.32,62.96,62.65,61.14,60.27,59.66,59.19,58.81,58.01,57.45,57.03,56.68,56.39,56.14,55.93,55.73,55.56,55.41,55.26,55.13,55.01,54.89,54.79 +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 de7ace4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,1113.05,1038.04,993.45,962.16,868.76,780.26,694.97,681.33,669.46,653.52,640.03,628.37,618.13,609.01,602.91,597.23,591.93,586.96,582.28,577.87,573.7,569.74,565.97,562.38,558.96,555.68,552.55,549.54,546.64 -Offshore Wind - Class 1/Moderate,1266.89,1232.87,1208.56,1189.74,1174.46,1161.63,1078.21,996.16,915.18,829.82,746.38,736.77,728.29,720.7,715.61,710.85,706.4,702.22,698.27,694.54,691.0,687.64,684.43,681.37,678.45,675.64,672.95,670.37,667.88 -Offshore Wind - Class 1/Conservative,1538.37,1533.17,1528.42,1524.05,1520,1516.24,1512.73,1509.43,1400.75,1286.42,1173.34,1061.2,949.81,839.0,835.47,832.17,829.08,826.16,823.4,820.78,818.3,815.93,813.67,811.51,809.44,807.45,805.54,803.7,801.93 -Offshore Wind - Class 2/Advanced,1060.71,989.22,946.73,916.91,827.91,743.57,662.29,649.29,637.98,622.78,609.93,598.82,589.06,580.37,574.55,569.14,564.09,559.36,554.9,550.7,546.72,542.94,539.36,535.94,532.67,529.55,526.56,523.69,520.94 -Offshore Wind - Class 2/Moderate,1207.31,1174.9,1151.72,1133.79,1119.23,1107.01,1027.5,949.31,872.14,790.79,711.28,702.12,694.04,686.81,681.95,677.42,673.18,669.19,665.43,661.88,658.5,655.3,652.24,649.33,646.54,643.87,641.3,638.84,636.47 -Offshore Wind - Class 2/Conservative,1466.02,1461.07,1456.54,1452.38,1448.52,1444.94,1441.59,1438.44,1334.87,1225.92,1118.16,1011.3,905.14,799.54,796.18,793.04,790.09,787.31,784.68,782.18,779.82,777.56,775.41,773.35,771.37,769.48,767.66,765.91,764.22 -Offshore Wind - Class 3/Advanced,1219.35,1137.18,1088.32,1054.05,951.73,854.78,761.34,746.4,733.39,715.93,701.15,688.38,677.16,667.17,660.49,654.27,648.46,643.01,637.89,633.06,628.49,624.15,620.02,616.09,612.34,608.75,605.32,602.02,598.85 -Offshore Wind - Class 3/Moderate,1387.88,1350.62,1323.98,1303.37,1286.63,1272.57,1181.18,1091.29,1002.59,909.07,817.66,807.13,797.84,789.53,783.95,778.74,773.86,769.28,764.96,760.87,756.99,753.31,749.8,746.44,743.24,740.17,737.22,734.39,731.66 -Offshore Wind - Class 3/Conservative,1685.28,1679.59,1674.39,1669.6,1665.17,1661.05,1657.2,1653.58,1534.52,1409.27,1285.39,1162.55,1040.51,919.13,915.26,911.65,908.26,905.06,902.04,899.17,896.45,893.86,891.38,889.01,886.74,884.57,882.47,880.46,878.52 -Offshore Wind - Class 4/Advanced,1345.01,1254.36,1200.47,1162.67,1049.81,942.86,839.8,823.31,808.97,789.71,773.41,759.32,746.94,735.92,728.55,721.69,715.28,709.28,703.63,698.3,693.25,688.47,683.92,679.58,675.44,671.48,667.69,664.06,660.56 -Offshore Wind - Class 4/Moderate,1530.9,1489.8,1460.41,1437.68,1419.21,1403.71,1302.9,1203.75,1105.9,1002.75,901.91,890.31,880.06,870.89,864.73,858.99,853.61,848.55,843.79,839.28,835.0,830.93,827.06,823.36,819.83,816.44,813.19,810.07,807.06 -Offshore Wind - Class 4/Conservative,1858.95,1852.67,1846.93,1841.65,1836.76,1832.22,1827.97,1823.98,1692.65,1554.5,1417.85,1282.35,1147.74,1013.84,1009.58,1005.59,1001.85,998.32,994.99,991.83,988.83,985.97,983.24,980.62,978.12,975.72,973.41,971.19,969.05 -Offshore Wind - Class 5/Advanced,1416.54,1321.08,1264.32,1224.51,1105.65,993.01,884.47,867.11,852,831.71,814.54,799.71,786.67,775.07,767.3,760.07,753.33,747.0,741.05,735.44,730.12,725.08,720.29,715.73,711.37,707.2,703.21,699.38,695.69 -Offshore Wind - Class 5/Moderate,1612.33,1569.03,1538.09,1514.14,1494.7,1478.37,1372.2,1267.77,1164.72,1056.08,949.89,937.66,926.87,917.21,910.73,904.68,899.01,893.69,888.66,883.92,879.41,875.13,871.05,867.16,863.43,859.87,856.44,853.15,849.98 -Offshore Wind - Class 5/Conservative,1957.82,1951.21,1945.16,1939.6,1934.46,1929.67,1925.19,1920.99,1782.68,1637.18,1493.27,1350.55,1208.78,1067.77,1063.28,1059.08,1055.14,1051.42,1047.91,1044.58,1041.42,1038.41,1035.53,1032.78,1030.15,1027.62,1025.19,1022.85,1020.59 -Offshore Wind - Class 6/Advanced,1445.15,1347.75,1289.85,1249.24,1127.97,1013.06,902.33,884.61,869.2,848.5,830.99,815.85,802.55,790.72,782.79,775.42,768.54,762.09,756.01,750.29,744.87,739.73,734.84,730.18,725.73,721.48,717.41,713.5,709.74 -Offshore Wind - Class 6/Moderate,1644.88,1600.72,1569.15,1544.72,1524.88,1508.22,1399.91,1293.37,1188.24,1077.41,969.07,956.6,945.58,935.73,929.12,922.94,917.16,911.73,906.61,901.76,897.17,892.8,888.64,884.67,880.87,877.23,873.74,870.38,867.15 -Offshore Wind - Class 6/Conservative,1997.36,1990.61,1984.44,1978.77,1973.52,1968.63,1964.07,1959.78,1818.68,1670.24,1523.42,1377.83,1233.19,1089.33,1084.75,1080.46,1076.44,1072.65,1069.07,1065.68,1062.45,1059.38,1056.44,1053.64,1050.95,1048.37,1045.89,1043.5,1041.2 -Offshore Wind - Class 7/Advanced,1539.72,1435.95,1374.27,1330.99,1201.79,1079.36,961.38,942.51,926.08,904.03,885.37,869.25,855.08,842.46,834.02,826.17,818.83,811.96,805.49,799.39,793.61,788.14,782.93,777.96,773.23,768.7,764.36,760.19,756.19 -Offshore Wind - Class 7/Moderate,1752.53,1705.47,1671.84,1645.81,1624.67,1606.92,1491.52,1378.01,1266,1147.91,1032.48,1019.2,1007.46,996.97,989.92,983.34,977.19,971.4,965.94,960.78,955.88,951.23,946.8,942.56,938.52,934.64,930.92,927.34,923.9 -Offshore Wind - Class 7/Conservative,2128.07,2120.88,2114.31,2108.26,2102.67,2097.47,2092.6,2088.04,1937.7,1779.54,1623.12,1468,1313.9,1160.62,1155.74,1151.17,1146.89,1142.85,1139.03,1135.42,1131.98,1128.7,1125.58,1122.59,1119.72,1116.98,1114.33,1111.79,1109.34 -Offshore Wind - Class 8/Advanced,2905.14,1920.75,1724.44,1617.48,1463.75,1328.69,1204.9,1170.18,1140.85,1010.23,938.2,889.5,853.16,824.42,765.76,726.06,696.44,673.0,653.72,637.43,623.36,611.02,600.05,590.19,581.26,573.11,565.61,558.69,552.26 -Offshore Wind - Class 8/Moderate,3086.04,2446.4,2278.95,2183.37,2117.37,2067.4,1942.27,1823.95,1710.52,1495.81,1337.24,1286.7,1248.49,1217.94,1154.68,1111.1,1078.14,1051.79,1029.93,1011.31,995.13,980.85,968.09,956.57,946.09,936.48,927.61,919.39,911.72 -Offshore Wind - Class 8/Conservative,3405.29,3133.96,3024.52,2956.27,2907.01,2868.63,2837.29,2810.86,2663.91,2429.69,2241.51,2072.53,1914.05,1762.18,1703.94,1663.13,1631.87,1606.62,1585.5,1567.38,1551.53,1537.46,1524.83,1513.37,1502.9,1493.26,1484.34,1476.04,1468.27 -Offshore Wind - Class 9/Advanced,3304.49,2184.78,1961.49,1839.83,1664.97,1511.34,1370.53,1331.03,1297.67,1149.09,1067.17,1011.77,970.43,937.74,871.02,825.87,792.17,765.51,743.58,725.05,709.05,695.01,682.53,671.32,661.17,651.89,643.37,635.49,628.17 -Offshore Wind - Class 9/Moderate,3510.26,2782.69,2592.22,2483.5,2408.43,2351.59,2209.26,2074.67,1945.66,1701.42,1521.06,1463.57,1420.11,1385.37,1313.4,1263.83,1226.34,1196.37,1171.51,1150.32,1131.92,1115.68,1101.16,1088.06,1076.14,1065.21,1055.12,1045.77,1037.05 -Offshore Wind - Class 9/Conservative,3873.39,3564.77,3440.28,3362.65,3306.61,3262.96,3227.31,3197.25,3030.1,2763.68,2549.64,2357.42,2177.16,2004.42,1938.16,1891.74,1856.19,1827.47,1803.45,1782.83,1764.81,1748.81,1734.44,1721.41,1709.5,1698.53,1688.38,1678.94,1670.11 -Offshore Wind - Class 10/Advanced,3770.01,2492.57,2237.82,2099.02,1899.52,1724.25,1563.61,1518.54,1480.48,1310.98,1217.51,1154.3,1107.15,1069.85,993.73,942.22,903.77,873.35,848.34,827.19,808.94,792.92,778.68,765.9,754.31,743.73,734.0,725.01,716.67 -Offshore Wind - Class 10/Moderate,4004.78,3174.71,2957.41,2833.37,2747.73,2682.87,2520.5,2366.95,2219.76,1941.12,1735.35,1669.75,1620.17,1580.53,1498.43,1441.88,1399.11,1364.91,1336.54,1312.38,1291.38,1272.85,1256.29,1241.35,1227.74,1215.27,1203.77,1193.09,1183.15 -Offshore Wind - Class 10/Conservative,4419.06,4066.96,3924.94,3836.38,3772.44,3722.63,3681.96,3647.67,3456.97,3153.02,2908.82,2689.53,2483.87,2286.8,2211.21,2158.25,2117.68,2084.92,2057.51,2033.99,2013.43,1995.17,1978.78,1963.92,1950.33,1937.82,1926.24,1915.46,1905.39 -Offshore Wind - Class 11/Advanced,4354.62,2879.08,2584.83,2424.51,2194.07,1991.63,1806.07,1754.02,1710.05,1514.26,1406.31,1333.3,1278.83,1235.75,1147.83,1088.32,1043.91,1008.78,979.89,955.46,934.37,915.87,899.43,884.66,871.28,859.05,847.82,837.44,827.8 -Offshore Wind - Class 11/Moderate,4625.78,3667,3416,3272.73,3173.81,3098.9,2911.35,2733.98,2563.97,2242.12,2004.44,1928.68,1871.4,1825.62,1730.79,1665.46,1616.06,1576.56,1543.8,1515.88,1491.63,1470.23,1451.1,1433.84,1418.13,1403.72,1390.43,1378.1,1366.62 -Offshore Wind - Class 11/Conservative,5104.31,4697.61,4533.56,4431.27,4357.42,4299.89,4252.91,4213.31,3993.03,3641.95,3359.88,3106.59,2869.04,2641.4,2554.09,2492.92,2446.07,2408.23,2376.56,2349.4,2325.64,2304.56,2285.62,2268.45,2252.76,2238.31,2224.93,2212.48,2200.85 -Offshore Wind - Class 12/Advanced,5111.14,3379.26,3033.89,2845.71,2575.25,2337.63,2119.84,2058.75,2007.14,1777.34,1650.62,1564.93,1501,1450.43,1347.24,1277.4,1225.27,1184.04,1150.12,1121.45,1096.7,1074.99,1055.69,1038.35,1022.64,1008.3,995.11,982.93,971.61 -Offshore Wind - Class 12/Moderate,5429.42,4304.07,4009.47,3841.3,3725.19,3637.27,3417.13,3208.95,3009.41,2631.64,2352.67,2263.75,2196.52,2142.79,2031.48,1954.8,1896.82,1850.46,1812,1779.24,1750.77,1725.65,1703.2,1682.94,1664.5,1647.59,1631.99,1617.52,1604.04 -Offshore Wind - Class 12/Conservative,5991.08,5513.73,5321.18,5201.11,5114.43,5046.91,4991.77,4945.28,4686.74,4274.67,3943.59,3646.29,3367.48,3100.29,2997.81,2926.01,2871.02,2826.61,2789.45,2757.56,2729.68,2704.93,2682.7,2662.55,2644.13,2627.17,2611.47,2596.86,2583.2 -Offshore Wind - Class 13/Advanced,5151.93,3406.23,3058.1,2868.42,2595.8,2356.29,2136.76,2075.17,2023.16,1791.52,1663.8,1577.42,1512.98,1462.01,1357.99,1287.59,1235.05,1193.48,1159.3,1130.4,1105.45,1083.57,1064.11,1046.64,1030.8,1016.34,1003.05,990.77,979.37 -Offshore Wind - Class 13/Moderate,5472.75,4338.41,4041.46,3871.96,3754.92,3666.29,3444.4,3234.56,3033.42,2652.64,2371.45,2281.81,2214.05,2159.89,2047.69,1970.4,1911.95,1865.23,1826.46,1793.44,1764.74,1739.42,1716.79,1696.37,1677.78,1660.74,1645.01,1630.43,1616.84 -Offshore Wind - Class 13/Conservative,6038.89,5557.73,5363.64,5242.62,5155.25,5087.18,5031.61,4984.75,4724.14,4308.78,3975.07,3675.39,3394.35,3125.03,3021.74,2949.36,2893.93,2849.16,2811.71,2779.56,2751.46,2726.51,2704.11,2683.8,2665.23,2648.14,2632.31,2617.58,2603.81 -Offshore Wind - Class 14/Advanced,5954.53,3936.87,3534.51,3315.28,3000.19,2723.36,2469.64,2398.46,2338.34,2070.61,1922.99,1823.16,1748.68,1689.77,1569.55,1488.18,1427.45,1379.41,1339.91,1306.5,1277.67,1252.37,1229.89,1209.69,1191.39,1174.68,1159.32,1145.12,1131.94 -Offshore Wind - Class 14/Moderate,6325.33,5014.28,4671.07,4475.16,4339.89,4237.45,3980.99,3738.46,3505.99,3065.89,2740.89,2637.29,2558.97,2496.37,2366.69,2277.36,2209.81,2155.8,2111,2072.83,2039.67,2010.4,1984.25,1960.64,1939.15,1919.46,1901.28,1884.43,1868.72 -Offshore Wind - Class 14/Conservative,6979.67,6423.54,6199.23,6059.35,5958.37,5879.7,5815.46,5761.3,5460.1,4980.03,4594.33,4247.97,3923.14,3611.87,3492.48,3408.83,3344.77,3293.02,3249.73,3212.58,3180.1,3151.27,3125.38,3101.9,3080.43,3060.68,3042.39,3025.36,3009.45 +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 e413f60..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,84.39507645412287,76.10531799912596,71.66237995507937,68.29892308755566,62.54985307833301,57.14018893433828,51.12030527647522,50.180385798391626,49.362739137035966,47.49820212316627,46.58358012226225,45.79475529130737,44.3943132151203,43.78642972831107,43.379298134975365,43.00132637784964,42.647878684245754,42.31469129411331,42.00334749164942,41.70866787049257,40.79330466212028,40.533212857951746,40.28562177649574,40.049432549653204,39.825913026235305,39.610451868877085,39.40443902284514,39.207141909406786,39.01619381165181 -Offshore Wind - Class 1/Moderate,94.05073190647394,89.85467913416274,88.01422661952311,85.12238708077733,83.98482973030283,83.03087083241869,77.82132166978373,72.71231508131302,66.55609116857477,61.290994334988945,56.16531023493166,55.46320016053235,54.84133740576194,54.286362583453275,53.03007571173069,52.687637936309606,52.368508331701655,52.06699256108147,51.783140583083174,51.51377997234312,51.25948109861702,51.01733174210202,50.78616097777451,50.56744989485302,50.356675081535755,50.154667113139254,49.961295886883114,49.774169594086025,49.596510618745825 -Offshore Wind - Class 1/Conservative,111.09018121236414,110.6837105808205,110.3135151025089,109.97313660412276,109.65723077475594,107.47744376946903,107.20952846631754,106.95671725166862,100.20565892843369,93.02159339465625,85.93438318102027,78.91896719273231,71.96119916693173,65.04756445922922,64.77672313645064,64.52404875403626,64.28776249293684,64.06242281060187,63.851008269359895,63.652150546865315,63.46163959067864,63.28007527243951,62.03577031904802,61.87366274477017,61.717204718346196,61.56765850932049,61.424755091604766,61.28615609130152,61.151592482322464 -Offshore Wind - Class 2/Advanced,87.86900284735485,79.09007334762197,74.4080464811592,70.85447637813748,64.90081293381142,59.30115306404213,53.02001036889417,52.047415488066605,51.19989620758385,49.22659197075957,48.28123630217637,47.46217841960065,46.74331011322046,45.34796383116265,44.92640379213801,44.53343617928865,44.16767982066434,43.824791365877815,43.50255906766233,43.19742019231303,42.90981500680523,42.636310880214474,41.69251326899608,41.450192862313685,41.21696076437161,40.99427417585261,40.78110906196901,40.57708140967546,40.37970998350159 -Offshore Wind - Class 2/Moderate,97.89692039617117,93.4397779336192,91.52433316273276,88.43430869142152,87.25358007533609,86.26183783190096,80.85880401485622,74.23494127712807,69.11222911650188,63.656207026499644,58.34512515591592,57.61566898291126,56.971850999577626,55.4228547620006,55.04262209620287,54.68712431802801,54.356003473473756,54.04299702658231,53.748431184524165,53.46896943096857,53.204801140851494,52.95354762348409,52.71567191827142,52.48669030830487,52.26774999416232,52.05830364690553,51.857530273127175,51.665293040592694,51.47880276190956 -Offshore Wind - Class 2/Conservative,115.59333193405628,115.17212533716219,112.6993356201735,112.34912163777682,112.02798845224517,111.7271120889185,111.4461150690308,111.1829772512283,104.17946003216744,96.72330190148425,89.36798344610584,82.08750948986491,74.86667356394096,67.6919453405784,67.41215809584556,67.14930886966503,66.90123322487204,66.66885234499945,65.2620647268824,65.05675911914408,64.8619951440378,64.67635561056285,64.49984051871918,64.33131611570624,64.16846047669632,64.01302865011681,63.86241527293984,63.718233674492765,63.58034213567549 -Offshore Wind - Class 3/Advanced,89.96573949810029,82.49964170092986,77.63556865945817,73.94771408744053,66.55529443998539,60.75693321864484,55.19913089375281,53.29362334691333,52.42315149946851,51.25388562740172,50.26452066345402,48.61226826656991,47.873707803663,47.21467694954825,46.77444340064914,46.36571837567074,45.98174734279393,44.899215734859546,44.567939235802534,44.254347264067334,43.958740137366526,43.67573026400576,43.40987180059132,43.154846975049324,42.911334022692536,42.678451135787135,42.455946369266336,42.24255999779612,42.03648003326313 -Offshore Wind - Class 3/Moderate,100.34992311794001,97.55843800802583,93.88782097273199,92.37193010769859,91.14015767219601,88.55152001135652,82.95900384645282,77.4756579028006,72.07838927959163,66.33371677591629,59.71061263189655,58.96157734312128,58.30218907193495,57.71171236614274,57.31352580866278,56.94513872948215,56.597921850378604,56.27192682349927,55.96500144013795,55.673596708999824,55.398436847452764,54.21756906777219,53.97196376456693,53.737255487765474,53.51304742388765,53.298413674812906,53.09269288474096,52.89562051135163,52.704500340165474 -Offshore Wind - Class 3/Conservative,118.67462791501582,118.24219195812752,117.84823783516552,117.48605032919976,117.1499062570008,116.83697123656708,116.54455260499718,116.27080801399015,108.88579511951582,101.03190292085449,93.28286017211344,84.10975872840609,76.63422497907861,69.20596577418904,68.91784189724976,68.64903907572712,68.39560532671585,68.15801181311937,67.93300271603279,67.71946417305548,67.51670002018709,67.32373562782709,67.13973559917507,66.96227951212651,66.7929523919855,66.63119730755164,66.47445460392048,66.32444853919608,66.1809006477783 -Offshore Wind - Class 4/Advanced,93.92120573552772,86.1233457339979,81.04463759195765,77.19435104223503,70.61490603122377,63.34783953024713,57.50896099020517,56.446576033563495,54.612370160433244,53.39145348454874,52.35650258882786,50.633259282585584,49.86192970647409,49.17384186525997,48.71415165539564,48.28737801728502,47.88638240606366,47.51241516656707,46.41223456099794,46.08478561058868,45.77413937976746,45.4805961862468,45.20121028911276,44.93472196303131,44.68231333344883,44.43922667133799,44.20483211403178,43.982249747623335,43.76878577626547 -Offshore Wind - Class 4/Moderate,104.84859866595724,101.93707747827904,98.1031251733156,96.5219341250474,95.23711399271652,94.15759650744903,86.65719929056861,80.89403142724987,75.22063535470737,69.18308932638129,63.30473062349064,61.452654528983885,60.762814657674866,60.146914986540274,59.7316452724546,59.345316306256265,58.98523782706248,58.645118930548485,58.325011268861466,58.02109682461837,57.73409981518702,57.46087478840506,57.20021112687523,56.0022456609539,55.76838180239091,55.54435680095119,55.329906114314575,55.12233352800163,54.92314481605117 -Offshore Wind - Class 4/Conservative,124.13217489414458,123.68131545424647,123.27049675837544,122.8908233838739,122.54240416919484,122.21614755335405,121.91139936007757,121.62603380286431,113.85724558538529,105.59959567060851,97.45104677875435,89.38394214672874,81.37946601486871,72.13893588608857,71.8388379883429,71.5584788444141,71.29418493699707,71.04642742899514,70.81195050150349,70.58936182652137,70.37796524004837,70.17664687968394,69.98298632332357,69.80001438877524,69.62344716303035,69.45473043859279,69.29144379335814,69.13503301983032,68.98535888520928 -Offshore Wind - Class 5/Advanced,103.22441799256487,94.52534525102305,88.83489335435523,84.50767965518335,77.28537662374904,69.2269200506544,62.823449174573575,61.66165420755926,59.58504805354703,58.25116338562799,57.12261366856606,55.1790583223427,54.33742957373162,53.58669902060497,53.08504362005487,52.61715403460832,52.18185131685572,51.773609634713466,51.38813464620886,50.160236729588185,49.82346989382519,49.50356884072682,49.1990539268075,48.90871453466999,48.63160907300532,48.366661437460365,48.11319906281443,47.870549383846814,47.635835974483435 -Offshore Wind - Class 5/Moderate,115.27915365968812,109.96530904469503,107.72116935718776,105.98605297926575,104.57656321663094,101.47739554617276,95.01531219805555,88.67783415202715,82.43898217838924,75.80092294060908,68.07697905159503,67.22209916037961,66.46915790228995,65.79504601737841,65.3407728250709,64.91797804974821,64.52170022516988,64.14948632254915,63.79888331309922,63.468592534521264,63.15244274541993,62.85343067934886,61.450893157488615,61.1835474645643,60.92977392460011,60.68507040704076,60.448444878185725,60.2236908730899,60.005881103897785 -Offshore Wind - Class 5/Conservative,136.5517138515596,136.05655782041805,135.60528569338297,135.19051307780668,134.8057713044572,134.44724485910172,134.11233919206197,133.79891761536751,125.23000280875898,113.9332199005672,105.11678990061105,96.38791162228584,87.72670426292888,79.12178751140956,78.79245211453997,78.48494415250012,78.19516312045995,77.9233162589154,77.6659020267801,77.42172249656657,77.18987922265926,76.96917427757073,76.75655534302236,76.55603068246837,76.36239410496714,76.1773502603739,75.99814631228189,75.8266366514823,75.66237205516735 -Offshore Wind - Class 6/Advanced,132.39691159020967,120.5589757815442,112.69281945486954,109.18605727199869,97.54898787283138,88.9820751086603,80.76835953982207,79.27525719015826,76.20470908497303,74.49962908879924,73.05712416254303,71.81000008052484,70.71277624954674,68.18936049112371,67.55124777354807,66.95647907833693,66.40265306553968,65.88370572086241,65.39322030691766,64.93415405186171,64.49607482087029,64.08211620364644,63.68815416291061,63.31260144474194,62.953870795219586,62.61379355151522,62.28334847117865,61.969264096552166,60.327683019870676 -Offshore Wind - Class 6/Moderate,147.82422607387977,143.7223797218336,137.35335330412377,135.13962668657192,133.34102500858333,131.8297797593425,123.45063698565554,112.48691805993136,104.58488635366338,96.18182664607058,87.99776866038619,86.89283291616422,85.91949865112974,85.04825957436125,84.46093636501021,83.91445697458673,83.40504222708877,80.99539315791924,80.55303807366796,80.1332707189143,79.73671565843725,79.35924160367922,78.99918747495563,78.65544588581007,78.3267248853767,78.01210165160855,77.71065336245861,77.42164176028928,77.14185837858997 -Offshore Wind - Class 6/Conservative,175.04880532424346,174.4160910413823,173.8341228510822,173.30186268673674,172.8078489903257,172.34771681356676,171.92094712315665,171.5158037674181,160.55148385725747,148.89494352109887,137.3923350574726,122.92828282590048,111.90676020672444,100.95463851816889,100.53433216487204,100.1418546288135,99.77209882495926,99.42513908200895,99.09683615268517,98.78544792902606,98.489425870621,98.2078021397134,97.939221763444,97.68051333229207,97.43329971536772,97.19719377756836,96.97122768113735,96.75242358410527,96.54000721626686 -Offshore Wind - Class 7/Advanced,169.01346440667623,153.0996516679639,146.59679787248135,137.97694108286572,126.12430857504849,114.95935424126263,104.25168319800677,99.47669916351265,97.83873434661417,95.6427581024309,93.78490219451162,92.17907221222367,90.76910406021035,87.09517530524438,86.27769497214923,85.51550426720686,84.80546814805564,84.14021146217587,83.51193006950179,82.92027734672192,82.3618213934668,81.83154648872076,81.32666421343372,80.84502962987479,80.38578476295157,79.94657018116014,79.52631341563507,79.12372750373783,78.73486919331818 -Offshore Wind - Class 7/Moderate,188.893098286227,183.65652864613043,179.91257785588968,171.811252349782,169.52867493522922,167.61417981064497,156.88543209331635,146.36228976450943,136.00162433714928,124.98264819500913,114.25492378812466,112.81881015616544,108.36619181100097,107.26256970472548,106.52408309080855,105.83406848772209,105.18731063258332,104.57972801531007,104.00769262694037,103.46825671019266,102.95217610113745,102.46415995250179,102.00194075868451,101.55718135799657,101.13223632680145,100.72551841117838,100.33566710776662,99.95874058628178,99.6001282511313 -Offshore Wind - Class 7/Conservative,223.97429585316019,223.16398835861804,222.4257171746453,221.743425066477,221.11729672966965,220.53094208866173,219.98301053312164,219.47037565381132,205.34304236970692,190.3370650235439,175.52753197904946,160.86390315206214,146.3130463035169,131.85942173500177,131.31004722135182,130.7937125989886,130.3139694657249,129.86053241923528,129.42801826533866,129.0243998239557,128.63761589385442,128.26574253088842,124.1530049770581,123.82805117416446,123.51453493628865,123.21511351173449,122.92502887495006,122.64740511362756,122.38154196868429 -Offshore Wind - Class 8/Advanced,201.09110352502805,130.5681107621028,115.8981393411767,109.09268667891875,97.86402118285547,89.59188141656114,80.70140343051051,78.56363560969415,76.75730995543016,67.62220831384784,63.25700513252009,60.3053084846934,58.101684094572605,56.36035873835567,51.98034419057006,49.61260184096956,47.843951610480666,46.44546287644932,45.29546866009121,44.324106972908446,43.48440898890468,42.7476057307646,42.0933605076273,41.50500913818582,40.34306257480209,39.86360933750622,39.42327385021091,39.016928061787276,38.63854236166165 -Offshore Wind - Class 8/Moderate,212.7769124352622,166.9706192999963,155.93902192108266,149.64288597742464,142.83298968335023,139.5961453212587,131.69272169242288,124.23096571768922,117.08670141391956,101.65805913843873,91.7582009586544,88.5384818288201,86.10605967721393,84.16124932965002,80.13232700029387,77.35709927631875,75.25843746691874,72.37430137814485,71.00427124524386,69.83727118151873,68.82503305544215,67.92941697923564,67.13113755588829,66.40979883438987,65.75278084504185,65.15006567375364,64.59436756482297,64.07931148201038,63.5998234168804 -Offshore Wind - Class 8/Conservative,233.39923938546374,215.1715219828304,207.8194532839614,203.2346854492366,199.9242062536677,197.34675432123734,195.24019773628365,193.46511100142888,183.9142789377418,165.59498478008823,153.4853496091919,142.64565219509885,132.49635658781844,122.78640738377246,118.94117536048233,116.24607955018811,114.18301072525257,112.51534436038946,111.12138405637722,109.92366197258765,108.87803383996064,107.9496391855162,107.11631118725629,106.35952495081445,105.6672392395498,105.03170715879408,104.44160337991086,103.89470684031554,103.38215519159372 -Offshore Wind - Class 9/Advanced,210.73653026388257,136.76912218972532,121.38746541050023,112.37334850822735,102.4671396965817,92.27259089172763,84.45741753991656,82.21463700051707,79.04438966057248,70.74039930520557,66.16288403245221,62.07969646573024,59.80596815551182,58.00735652240506,54.337295166592064,51.851901589832536,49.99793646109813,48.53211343964335,46.59670809625258,45.59238174023353,44.72579874227627,43.965289236162725,43.28997472801095,42.682836926256776,42.13239876408793,41.6297472002566,41.16828902616849,40.74228570841745,40.345585539974365 -Offshore Wind - Class 9/Moderate,223.00697770162856,174.96350669897748,163.39413784239005,154.13116946425149,149.64971896614662,146.2549046380881,137.95905480735004,127.95709238783988,120.58199114613507,106.4398466698708,96.04942544598876,92.67264965787263,88.64360695058839,86.63682467656922,82.48082776950798,79.61769027345014,77.4520327314439,75.72027732279443,74.28428508023201,73.06095051259489,71.99792234352921,71.0592422470112,70.22058100310657,69.4645048392421,68.77574177147713,68.14414378294072,66.47181255333123,65.94074300048652,65.44633184414977 -Offshore Wind - Class 9/Conservative,244.66074123478035,225.54425854785384,214.07693391575103,209.35053515480794,205.93849208419732,203.2818669276829,201.1120164170925,199.28168827217428,189.42695961300632,173.5288766901062,160.8198637891542,149.439300298694,138.7870093971866,128.59289520458097,124.5585927799665,121.73194864956278,119.56770826058913,115.82291145701738,114.38473137244239,113.15247999309254,112.07340776226783,111.11496252328648,110.25621189340985,109.47660658563447,108.76323334772292,108.1064072404971,107.49846102044114,106.93500740924551,106.40499589389349 -Offshore Wind - Class 10/Advanced,216.2642534945555,140.4063870386868,124.63894505511415,117.3021298477771,105.22401437021016,96.29702598106066,86.73178774622822,84.42617397669873,82.47760465763409,72.64847706339573,67.94009174561425,64.75561103759166,62.38077167730866,59.5708393289091,55.79410103469789,53.239987787222205,51.33118164779983,49.82290755119613,48.58238120976611,47.534100129785124,46.627910996005525,45.13800418574976,44.443701813875606,43.81793995221983,43.252153199901514,42.73559344371675,42.261045893116226,41.82136983017068,41.41384575905865 -Offshore Wind - Class 10/Moderate,228.86937577406627,179.5982234454594,167.71451055803394,160.93144183232988,153.6443291781949,150.15626255318142,141.6317058969752,133.58193074228436,125.87398447056395,109.27638802521572,98.59571795976728,95.12710294852079,92.50399466990581,90.40752162155877,86.06441714316423,81.73262891744417,79.50700096073768,77.7286785601364,76.25218016874456,74.99425380721645,73.90280170573075,72.9369710229295,72.07586735136543,71.29763164610172,70.59028065123324,69.94173280515554,69.34182661149084,68.7873322628788,68.26944715792499 -Offshore Wind - Class 10/Conservative,251.11337115238808,231.48589193689313,223.5689387952914,218.63280796560596,215.06809186806288,212.29135975644027,210.0249899777866,208.11305727837174,194.45999184077542,178.1285997123373,165.07262598090887,153.37975361202828,142.43374822905,131.95986210029662,127.8173532646736,124.91548726928424,122.69318008558024,120.89823052115248,119.39529801019917,118.10550625670746,116.97935446043391,115.97907566472513,115.08099557381263,114.26542363110478,113.52111239304112,112.83563500741363,112.20118971766215,109.75086669038674,109.20707033191853 -Offshore Wind - Class 11/Advanced,224.1822028671229,145.62934207340004,129.30869977304366,121.69728688819652,109.19428644620046,99.92972925034489,90.02729303994856,87.63281339725694,85.61018369317566,75.42718620193746,70.53850769019928,67.2309196467695,64.76415224919704,61.86138708867104,57.94080166348237,55.28756632692459,53.30537961208491,51.740068297340464,50.45054667713591,49.36194735015679,48.42062209816169,46.88568531034551,46.1624471501058,45.5135692286007,44.9251472022425,44.389408737938695,43.89572065735881,43.43986418096449,43.015515879416824 -Offshore Wind - Class 11/Moderate,237.24893448788362,186.22698815047323,173.9056123297876,166.87136124921156,159.3584983458468,155.74167649460577,146.89940551983034,138.55033336076076,130.55531041339617,113.36859382530386,102.2892246307174,98.68985607577972,95.96759173596303,93.7927026540946,89.28763576148069,84.81714119202711,82.50626580333669,80.66033487175157,79.12743560382872,77.8224105669894,76.68978347389164,75.68771229804256,74.79374470125498,73.9876767055391,73.25320948144048,72.57938341855323,71.95788432967299,71.38165775292927,70.84528686938589 -Offshore Wind - Class 11/Conservative,260.30823661863946,239.9614430855847,231.75454628423392,226.63750229648,222.94158644544513,220.06479152841288,217.71400394415826,215.73200915283203,205.05540110120785,184.70336104029246,171.1644893932508,159.0404387272302,147.69120075911312,136.82838415459761,132.53342431699144,129.52448403910162,127.21869617896104,125.35713518235954,123.79983805926842,122.46310785396703,121.29549108518792,120.25852753395446,119.32695340869333,118.48291210279484,117.7106125569327,116.99947307830116,116.34076377033561,115.72800334619258,115.15576868830922 -Offshore Wind - Class 12/Advanced,258.72852575935275,167.49438531629846,148.50566099985264,139.7323164939059,125.17904355877889,114.4978653255769,104.72569394861253,100.22695373019832,97.90110085907511,87.54487338681439,80.49176114167707,76.69424630158625,73.8606816829226,71.61932409584715,67.04452633868706,62.916486498991375,60.64364439190556,58.845451618644645,57.36730862492357,56.11613679521458,55.036126233591126,54.08989967030423,53.24727777776745,52.49128513048595,51.807713245781144,51.1817433178813,49.80323429236202,49.28064278760504,48.79407942740062 -Offshore Wind - Class 12/Moderate,273.8784315464021,214.61667817793764,200.38561482229667,192.26092468975153,183.37678889286187,179.20229554761934,168.98348022459666,159.3318235784051,150.09072101275476,130.10689343976628,117.32019268247274,113.17251872302066,110.03564417004732,107.52959685915336,102.33795754975866,98.7609363960132,96.05714571031649,93.89371536378815,90.53961926013038,89.03563108822132,87.73178756063942,86.57838126855269,85.54941998569237,84.62144679023106,83.77404690820934,82.99858029605242,82.28315815372895,81.61984421163463,81.00231635669492 -Offshore Wind - Class 12/Conservative,300.6134151100901,277.08405338766175,267.5951748538328,261.6765024702625,257.40536384528497,254.0770194044287,251.35916744328006,249.06737598520897,236.6923260029551,212.88147421233208,197.2163653660426,183.18708492016611,170.05272656506364,157.48034905749898,152.52034048935838,149.04549137967112,146.38283328696082,144.23312123316214,142.43477390560957,140.89103003959855,139.54061256467003,138.3429898182023,137.26721261715247,136.29244825380943,135.40064398323705,134.57932852462872,133.81886497917932,133.11131707728458,132.45030745944112 -Offshore Wind - Class 13/Advanced,362.9518821621214,237.3614166523623,209.06003048594107,196.64861451559594,175.01134132823327,159.957369245584,146.18120437206943,142.24364013015816,135.8316526768091,121.34697461948751,113.35999059055865,107.96067484981072,103.93182234522075,100.74447119092252,92.19172318713231,87.88419214538145,84.67262127431808,82.1279220193688,80.03719532202005,78.27022287281626,76.7453328674208,75.4051136436169,74.2167449287732,73.14621256479232,72.17777651145204,71.29360017644979,70.481434100179,69.72930762874024,69.03176612842364 -Offshore Wind - Class 13/Moderate,384.3414837183908,306.45446562044935,279.254634512766,267.89087010293605,260.0477814743592,254.1054853247996,239.5278430421934,225.7563125961659,207.62360254133358,182.97883527037436,164.85614004701097,158.98780841669054,154.55264598372284,151.0058762039297,143.6610027400473,138.6017010668591,134.77454989894323,131.71390800244671,129.17774056509424,127.014790413793,122.29324676664581,120.67336181190323,119.22345443543037,117.91841139197213,116.72718166942916,115.63727790600753,114.63167608308274,113.6997343845945,112.82965951506654 -Offshore Wind - Class 13/Conservative,422.0879304965375,388.9911393505582,375.6416666376205,367.31645644671534,361.3076660131653,356.62469250266236,352.802482909682,349.58065945914814,332.1189492752497,304.0137477962773,281.5248715770767,261.3775788969032,242.51177617052383,224.4496798441793,212.1708610486399,207.3108181015749,203.58887248010865,200.582716388773,198.0688554079115,195.90875401894445,194.0225552083979,192.34737953670106,190.84316773823264,189.48025328137675,188.23362104555147,187.08588682114757,186.02306765695752,185.0345818601757,184.1086414262273 -Offshore Wind - Class 14/Advanced,480.55321811677493,312.43559564942797,281.6459047762285,257.5145111072809,234.40256333005289,214.13484932979932,190.2991136274316,185.1469955656899,180.79594481475291,161.41828586925027,150.73371968715193,143.5063932709774,134.48076367681162,130.33013147942623,121.85786804545468,116.12107631710178,111.84275706169348,108.45594987124407,105.67298920044533,103.31757458333892,101.28486372146895,99.50384788679749,97.91902164778547,96.49404524361348,95.20498121302349,94.02814939964816,92.94404663112228,91.94272834259532,91.0141697724619 -Offshore Wind - Class 14/Moderate,508.99143972538144,405.6703607640284,378.62240024885136,352.80728291075417,342.451893334274,334.6079203724596,315.33444391506015,297.12467064960657,279.68387745697703,246.3499290838093,221.8295553819516,207.95393439431223,202.12566681009875,197.46752280220971,187.81426607553175,181.16642699363763,176.14009475242875,172.120361900597,168.78313059151284,165.94211894141011,163.47348411136278,161.29632024179432,159.35124111047634,157.59385122665523,155.99306686771436,154.52825020403935,153.1736595070898,151.92108690765474,150.75184513906416 -Offshore Wind - Class 14/Conservative,559.1766739874482,515.2787248575672,497.5709001854705,486.5306828511543,478.56086440130264,472.34948425304555,467.27832194905574,463.0037482241018,439.7988186150549,402.4729126890135,372.59906485568774,345.8301620215742,320.7597086276353,296.7588906986354,287.33393576167646,280.7303750517855,275.67587517775405,271.5897607777206,268.172231332611,257.66091077831305,255.1720821488969,252.95906927135022,250.97442866957235,249.1763511697385,247.52815579014464,246.0139173825469,244.6120075729714,243.30465274696627,242.08658503261339 +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 f3fe4a2..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3904.54,3641.4,3484.97,3375.22,3047.59,2737.12,2437.93,2390.08,2348.43,2292.51,2245.19,2204.3,2168.37,2136.38,2114.97,2095.06,2076.46,2059.02,2042.62,2027.15,2012.5,1998.61,1985.41,1972.82,1960.81,1949.32,1938.31,1927.75,1917.6 -Offshore Wind - Class 1/Moderate,4444.19,4324.87,4239.56,4173.57,4119.96,4074.96,3782.31,3494.47,3210.42,2910.96,2618.25,2584.56,2554.8,2528.2,2510.31,2493.64,2478.02,2463.34,2449.5,2436.41,2424.0,2412.2,2400.95,2390.22,2379.96,2370.12,2360.68,2351.61,2342.89 -Offshore Wind - Class 1/Conservative,5396.52,5378.28,5361.62,5346.29,5332.11,5318.91,5306.58,5295,4913.75,4512.69,4116.02,3722.65,3331.88,2943.18,2930.8,2919.23,2908.36,2898.12,2888.45,2879.27,2870.56,2862.25,2854.33,2846.74,2839.48,2832.51,2825.81,2819.36,2813.14 -Offshore Wind - Class 2/Advanced,3876.1,3614.87,3459.58,3350.64,3025.39,2717.18,2420.18,2372.67,2331.33,2275.81,2228.84,2188.24,2152.57,2120.82,2099.56,2079.8,2061.34,2044.03,2027.75,2012.38,1997.85,1984.06,1970.94,1958.45,1946.52,1935.12,1924.19,1913.71,1903.63 -Offshore Wind - Class 2/Moderate,4411.82,4293.36,4208.68,4143.17,4089.95,4045.28,3754.76,3469.02,3187.04,2889.76,2599.18,2565.73,2536.2,2509.78,2492.03,2475.47,2459.97,2445.4,2431.66,2418.67,2406.34,2394.63,2383.47,2372.81,2362.62,2352.86,2343.49,2334.49,2325.82 -Offshore Wind - Class 2/Conservative,5357.21,5339.11,5322.57,5307.35,5293.27,5280.17,5267.93,5256.44,4877.96,4479.82,4086.04,3695.54,3307.61,2921.74,2909.45,2897.97,2887.18,2877.02,2867.41,2858.3,2849.65,2841.4,2833.54,2826.01,2818.8,2811.88,2805.23,2798.82,2792.65 -Offshore Wind - Class 3/Advanced,4082.1,3806.99,3643.45,3528.71,3186.18,2861.59,2548.8,2498.77,2455.23,2396.77,2347.3,2304.54,2266.98,2233.54,2211.15,2190.33,2170.89,2152.66,2135.51,2119.33,2104.03,2089.5,2075.69,2062.54,2049.98,2037.96,2026.46,2015.41,2004.81 -Offshore Wind - Class 3/Moderate,4646.3,4521.54,4432.36,4363.37,4307.32,4260.27,3954.31,3653.39,3356.42,3043.34,2737.32,2702.09,2670.99,2643.17,2624.47,2607.04,2590.71,2575.37,2560.9,2547.21,2534.23,2521.89,2510.14,2498.92,2488.19,2477.91,2468.04,2458.56,2449.43 -Offshore Wind - Class 3/Conservative,5641.93,5622.86,5605.44,5589.42,5574.59,5560.8,5547.9,5535.8,5137.21,4717.91,4303.2,3891.94,3483.4,3077.02,3064.08,3051.98,3040.62,3029.92,3019.8,3010.21,3001.1,2992.42,2984.13,2976.2,2968.61,2961.32,2954.32,2947.57,2941.07 -Offshore Wind - Class 4/Advanced,4233.82,3948.49,3778.86,3659.87,3304.6,2967.95,2643.53,2591.64,2546.48,2485.85,2434.54,2390.19,2351.23,2316.55,2293.33,2271.74,2251.57,2232.67,2214.88,2198.1,2182.23,2167.16,2152.84,2139.19,2126.17,2113.71,2101.77,2090.32,2079.32 -Offshore Wind - Class 4/Moderate,4818.99,4689.6,4597.1,4525.54,4467.41,4418.61,4101.28,3789.17,3481.17,3156.46,2839.06,2802.52,2770.26,2741.41,2722.02,2703.93,2687.0,2671.09,2656.08,2641.88,2628.42,2615.63,2603.43,2591.8,2580.67,2570.0,2559.77,2549.93,2540.47 -Offshore Wind - Class 4/Conservative,5851.63,5831.85,5813.78,5797.16,5781.78,5767.47,5754.1,5741.55,5328.15,4893.26,4463.13,4036.59,3612.86,3191.38,3177.97,3165.42,3153.63,3142.53,3132.04,3122.09,3112.64,3103.63,3095.04,3086.82,3078.94,3071.38,3064.12,3057.12,3050.38 -Offshore Wind - Class 5/Advanced,4298.19,4008.51,3836.31,3715.5,3354.84,3013.07,2683.72,2631.04,2585.2,2523.64,2471.55,2426.53,2386.98,2351.77,2328.2,2306.27,2285.8,2266.61,2248.56,2231.52,2215.4,2200.11,2185.57,2171.71,2158.49,2145.84,2133.72,2122.1,2110.93 -Offshore Wind - Class 5/Moderate,4892.25,4760.89,4666.99,4594.34,4535.33,4485.79,4163.63,3846.77,3534.09,3204.44,2882.22,2845.13,2812.37,2783.08,2763.4,2745.04,2727.85,2711.69,2696.45,2682.04,2668.38,2655.39,2643.01,2631.2,2619.9,2609.07,2598.68,2588.7,2579.09 -Offshore Wind - Class 5/Conservative,5940.58,5920.5,5902.16,5885.29,5869.68,5855.15,5841.57,5828.83,5409.14,4967.65,4530.98,4097.96,3667.79,3239.9,3226.28,3213.54,3201.58,3190.31,3179.65,3169.55,3159.96,3150.82,3142.09,3133.75,3125.75,3118.08,3110.7,3103.6,3096.76 -Offshore Wind - Class 6/Advanced,4180.7,3898.95,3731.45,3613.95,3263.14,2930.71,2610.36,2559.12,2514.54,2454.66,2403.99,2360.2,2321.73,2287.49,2264.56,2243.24,2223.32,2204.66,2187.1,2170.53,2154.85,2139.97,2125.83,2112.36,2099.49,2087.19,2075.4,2064.09,2053.23 -Offshore Wind - Class 6/Moderate,4758.53,4630.76,4539.42,4468.76,4411.36,4363.18,4049.83,3741.63,3437.49,3116.85,2803.44,2767.36,2735.5,2707.01,2687.86,2670.01,2653.29,2637.57,2622.75,2608.74,2595.44,2582.81,2570.77,2559.28,2548.29,2537.76,2527.65,2517.94,2508.6 -Offshore Wind - Class 6/Conservative,5778.21,5758.68,5740.84,5724.43,5709.24,5695.11,5681.9,5669.51,5261.3,4831.87,4407.14,3985.95,3567.53,3151.34,3138.09,3125.7,3114.07,3103.1,3092.74,3082.92,3073.59,3064.7,3056.21,3048.09,3040.31,3032.85,3025.67,3018.77,3012.11 -Offshore Wind - Class 7/Advanced,4441.06,4141.76,3963.83,3839.01,3466.35,3113.22,2772.93,2718.5,2671.13,2607.52,2553.7,2507.19,2466.32,2429.94,2405.59,2382.94,2361.78,2341.95,2323.3,2305.7,2289.04,2273.24,2258.22,2243.9,2230.24,2217.17,2204.65,2192.64,2181.1 -Offshore Wind - Class 7/Moderate,5054.87,4919.14,4822.12,4747.05,4686.08,4634.9,4302.03,3974.64,3651.56,3310.96,2978.02,2939.7,2905.86,2875.59,2855.25,2836.29,2818.52,2801.83,2786.09,2771.2,2757.08,2743.66,2730.87,2718.66,2706.98,2695.8,2685.06,2674.75,2664.82 -Offshore Wind - Class 7/Conservative,6138.05,6117.3,6098.35,6080.92,6064.79,6049.78,6035.75,6022.59,5588.95,5132.78,4681.6,4234.18,3789.71,3347.6,3333.52,3320.36,3308.0,3296.35,3285.35,3274.91,3265.0,3255.55,3246.54,3237.91,3229.65,3221.72,3214.1,3206.76,3199.69 -Offshore Wind - Class 8/Advanced,10573.21,6990.54,6276.09,5886.81,5327.31,4835.76,4385.23,4258.84,4152.09,3676.7,3414.58,3237.31,3105.05,3000.45,2786.98,2642.5,2534.67,2449.36,2379.21,2319.9,2268.7,2223.78,2183.86,2148.0,2115.5,2085.82,2058.55,2033.34,2009.93 -Offshore Wind - Class 8/Moderate,11231.61,8903.64,8294.22,7946.35,7706.15,7524.26,7068.88,6638.23,6225.43,5443.96,4866.88,4682.92,4543.85,4432.69,4202.43,4043.82,3923.87,3827.97,3748.41,3680.64,3621.75,3569.78,3523.34,3481.43,3443.28,3408.29,3376.03,3346.1,3318.21 -Offshore Wind - Class 8/Conservative,12393.5,11406.02,11007.7,10759.32,10580.02,10440.33,10326.27,10230.1,9695.26,8842.83,8157.95,7542.94,6966.16,6413.44,6201.45,6052.92,5939.16,5847.28,5770.41,5704.45,5646.76,5595.57,5549.6,5507.91,5469.8,5434.72,5402.24,5372.01,5343.76 -Offshore Wind - Class 9/Advanced,10848.06,7172.26,6439.23,6039.84,5465.8,4961.47,4499.22,4369.55,4260.02,3772.28,3503.34,3321.46,3185.77,3078.45,2859.42,2711.19,2600.56,2513.04,2441.06,2380.21,2327.68,2281.59,2240.63,2203.84,2170.49,2140.04,2112.06,2086.2,2062.18 -Offshore Wind - Class 9/Moderate,11523.58,9135.09,8509.82,8152.91,7906.47,7719.85,7252.64,6810.79,6387.26,5585.48,4993.39,4804.65,4661.96,4547.92,4311.67,4148.94,4025.87,3927.48,3845.85,3776.32,3715.89,3662.57,3614.93,3571.93,3532.78,3496.89,3463.78,3433.08,3404.47 -Offshore Wind - Class 9/Conservative,12715.67,11702.51,11293.85,11039.01,10855.04,10711.73,10594.7,10496.03,9947.29,9072.7,8370.02,7739.01,7147.25,6580.16,6362.66,6210.27,6093.55,5999.28,5920.41,5852.73,5793.55,5741.03,5693.86,5651.09,5611.98,5575.99,5542.67,5511.66,5482.67 -Offshore Wind - Class 10/Advanced,11023.43,7288.2,6543.33,6137.48,5554.16,5041.67,4571.96,4440.19,4328.89,3833.26,3559.98,3375.16,3237.27,3128.21,2905.65,2755.02,2642.6,2553.66,2480.52,2418.69,2365.31,2318.48,2276.85,2239.46,2205.58,2174.64,2146.2,2119.92,2095.52 -Offshore Wind - Class 10/Moderate,11709.87,9282.77,8647.39,8284.71,8034.29,7844.65,7369.88,6920.89,6490.52,5675.77,5074.12,4882.32,4737.33,4621.44,4381.37,4216.01,4090.95,3990.97,3908.02,3837.36,3775.97,3721.78,3673.37,3629.67,3589.89,3553.42,3519.78,3488.58,3459.5 -Offshore Wind - Class 10/Conservative,12921.23,11891.7,11476.42,11217.47,11030.53,10884.89,10765.97,10665.71,10108.1,9219.37,8505.33,7864.12,7262.79,6686.53,6465.52,6310.66,6192.06,6096.27,6016.12,5947.35,5887.21,5833.84,5785.91,5742.44,5702.71,5666.13,5632.27,5600.76,5571.3 -Offshore Wind - Class 11/Advanced,11245.3,7434.89,6675.03,6261.01,5665.94,5143.15,4663.98,4529.55,4416.02,3910.41,3631.63,3443.09,3302.43,3191.18,2964.13,2810.47,2695.79,2605.06,2530.45,2467.37,2412.91,2365.14,2322.68,2284.54,2249.97,2218.41,2189.4,2162.59,2137.7 -Offshore Wind - Class 11/Moderate,11945.55,9469.6,8821.44,8451.46,8195.99,8002.54,7518.22,7060.19,6621.15,5790.01,5176.24,4980.59,4832.68,4714.45,4469.56,4300.86,4173.29,4071.29,3986.68,3914.6,3851.96,3796.69,3747.3,3702.73,3662.15,3624.94,3590.62,3558.79,3529.13 -Offshore Wind - Class 11/Conservative,13181.3,12131.04,11707.41,11443.24,11252.54,11103.97,10982.66,10880.38,10311.54,9404.92,8676.51,8022.4,7408.97,6821.11,6595.65,6437.68,6316.68,6218.96,6137.21,6067.05,6005.7,5951.26,5902.36,5858.02,5817.48,5780.18,5745.63,5713.48,5683.43 -Offshore Wind - Class 12/Advanced,11749.26,7768.09,6974.17,6541.6,5919.87,5373.64,4873,4732.55,4613.93,4085.66,3794.38,3597.39,3450.43,3334.19,3096.97,2936.42,2816.6,2721.81,2643.85,2577.94,2521.05,2471.14,2426.77,2386.92,2350.81,2317.83,2287.52,2259.51,2233.5 -Offshore Wind - Class 12/Moderate,12480.9,9893.99,9216.78,8830.21,8563.3,8361.18,7855.15,7376.6,6917.89,6049.49,5408.22,5203.8,5049.26,4925.74,4669.86,4493.61,4360.32,4253.75,4165.34,4090.03,4024.59,3966.84,3915.24,3868.67,3826.27,3787.4,3751.54,3718.28,3687.29 -Offshore Wind - Class 12/Conservative,13772.03,12674.7,12232.09,11956.08,11756.83,11601.6,11474.86,11367.99,10773.66,9826.41,9065.36,8381.93,7741,7126.81,6891.24,6726.19,6599.77,6497.67,6412.25,6338.95,6274.85,6217.97,6166.88,6120.55,6078.2,6039.22,6003.13,5969.54,5938.14 -Offshore Wind - Class 13/Advanced,12593.43,8326.22,7475.26,7011.6,6345.2,5759.73,5223.11,5072.58,4945.43,4379.21,4067,3855.86,3698.33,3573.75,3319.48,3147.4,3018.97,2917.36,2833.81,2763.17,2702.18,2648.68,2601.13,2558.42,2519.71,2484.36,2451.87,2421.85,2393.97 -Offshore Wind - Class 13/Moderate,13377.63,10604.86,9878.99,9464.65,9178.56,8961.92,8419.53,7906.6,7414.92,6484.14,5796.79,5577.68,5412.04,5279.64,5005.39,4816.47,4673.6,4559.38,4464.62,4383.9,4313.75,4251.85,4196.54,4146.62,4101.18,4059.52,4021.08,3985.43,3952.22 -Offshore Wind - Class 13/Conservative,14761.53,13585.36,13110.94,12815.1,12601.54,12435.16,12299.31,12184.76,11547.73,10532.42,9716.69,8984.16,8297.18,7638.85,7386.36,7209.45,7073.95,6964.52,6872.96,6794.39,6725.69,6664.72,6609.96,6560.3,6514.91,6473.13,6434.44,6398.44,6364.79 -Offshore Wind - Class 14/Advanced,13610.43,8998.62,8078.93,7577.83,6857.62,6224.86,5644.91,5482.22,5344.81,4732.86,4395.44,4167.24,3997,3862.35,3587.55,3401.57,3262.77,3152.96,3062.66,2986.31,2920.4,2862.58,2811.19,2765.03,2723.19,2684.99,2649.88,2617.43,2587.3 -Offshore Wind - Class 14/Moderate,14457.96,11461.27,10676.78,10228.98,9919.79,9685.65,9099.46,8545.1,8013.73,7007.78,6264.92,6028.11,5849.1,5706.01,5409.6,5205.43,5051.02,4927.58,4825.17,4737.92,4662.12,4595.22,4535.44,4481.49,4432.38,4387.35,4345.81,4307.28,4271.39 -Offshore Wind - Class 14/Conservative,15953.62,14682.47,14169.73,13850.01,13619.19,13439.38,13292.55,13168.76,12480.29,11382.99,10501.37,9709.69,8967.23,8255.74,7982.86,7791.66,7645.22,7526.95,7428,7343.09,7268.83,7202.94,7143.75,7090.09,7041.03,6995.87,6954.06,6915.16,6878.79 +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 99da1c1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 -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 -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 -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 -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 +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,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -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 +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/df_cff.csv b/tests/data/Offshore_Wind/R&D/df_cff.csv index bfb62d9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 bd3160f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 24f41a9..f1eeab4 100644 --- a/tests/data/Offshore_Wind/R&D/df_wacc.csv +++ b/tests/data/Offshore_Wind/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -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 -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 -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 -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 -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 +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 33f7b80..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0.57,0.59,0.6,0.61,0.61,0.61,0.62,0.62,0.62,0.63,0.63,0.63,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65 -Offshore Wind - Class 1/Moderate,0.57,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61 -Offshore Wind - Class 1/Conservative,0.57,0.57,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59 -Offshore Wind - Class 2/Advanced,0.54,0.56,0.57,0.58,0.58,0.58,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.62,0.62,0.62,0.62,0.62,0.62,0.62 -Offshore Wind - Class 2/Moderate,0.54,0.55,0.55,0.56,0.56,0.56,0.56,0.57,0.57,0.57,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 -Offshore Wind - Class 2/Conservative,0.54,0.54,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56 -Offshore Wind - Class 3/Advanced,0.56,0.57,0.58,0.59,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.62,0.62,0.62,0.62,0.62,0.62,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63 -Offshore Wind - Class 3/Moderate,0.56,0.56,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6 -Offshore Wind - Class 3/Conservative,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57 -Offshore Wind - Class 4/Advanced,0.56,0.57,0.58,0.59,0.59,0.6,0.6,0.6,0.61,0.61,0.61,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63 -Offshore Wind - Class 4/Moderate,0.56,0.56,0.57,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.6 -Offshore Wind - Class 4/Conservative,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57 -Offshore Wind - Class 5/Advanced,0.52,0.53,0.54,0.55,0.55,0.56,0.56,0.56,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 -Offshore Wind - Class 5/Moderate,0.52,0.53,0.53,0.53,0.53,0.54,0.54,0.54,0.54,0.54,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.56,0.56,0.56,0.56,0.56,0.56,0.56 -Offshore Wind - Class 5/Conservative,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53 -Offshore Wind - Class 6/Advanced,0.4,0.41,0.42,0.42,0.43,0.43,0.43,0.43,0.44,0.44,0.44,0.44,0.44,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.46 -Offshore Wind - Class 6/Moderate,0.4,0.4,0.41,0.41,0.41,0.41,0.41,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43 -Offshore Wind - Class 6/Conservative,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41 -Offshore Wind - Class 7/Advanced,0.33,0.34,0.34,0.35,0.35,0.35,0.35,0.36,0.36,0.36,0.36,0.36,0.36,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37 -Offshore Wind - Class 7/Moderate,0.33,0.33,0.33,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35 -Offshore Wind - Class 7/Conservative,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.34,0.34,0.34,0.34,0.34,0.34,0.34 -Offshore Wind - Class 8/Advanced,0.57,0.59,0.6,0.6,0.61,0.61,0.62,0.62,0.62,0.63,0.63,0.63,0.63,0.63,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.65,0.65,0.65,0.65,0.65 -Offshore Wind - Class 8/Moderate,0.57,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61 -Offshore Wind - Class 8/Conservative,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 -Offshore Wind - Class 9/Advanced,0.57,0.59,0.6,0.61,0.61,0.62,0.62,0.62,0.63,0.63,0.63,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65 -Offshore Wind - Class 9/Moderate,0.57,0.58,0.58,0.59,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.62,0.62,0.62 -Offshore Wind - Class 9/Conservative,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 -Offshore Wind - Class 10/Advanced,0.58,0.6,0.61,0.61,0.62,0.62,0.63,0.63,0.63,0.64,0.64,0.64,0.64,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Offshore Wind - Class 10/Moderate,0.58,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 -Offshore Wind - Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.6,0.6 -Offshore Wind - Class 11/Advanced,0.59,0.61,0.62,0.62,0.63,0.63,0.64,0.64,0.64,0.65,0.65,0.65,0.65,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67 -Offshore Wind - Class 11/Moderate,0.59,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.62,0.62,0.62,0.62,0.62,0.62,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63 -Offshore Wind - Class 11/Conservative,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6 -Offshore Wind - Class 12/Advanced,0.55,0.57,0.58,0.58,0.59,0.59,0.59,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.63,0.63,0.63 -Offshore Wind - Class 12/Moderate,0.55,0.56,0.56,0.56,0.57,0.57,0.57,0.57,0.57,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 -Offshore Wind - Class 12/Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56 -Offshore Wind - Class 13/Advanced,0.41,0.42,0.43,0.43,0.44,0.44,0.44,0.44,0.45,0.45,0.45,0.45,0.45,0.45,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46 -Offshore Wind - Class 13/Moderate,0.41,0.41,0.42,0.42,0.42,0.42,0.42,0.42,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44 -Offshore Wind - Class 13/Conservative,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42 -Offshore Wind - Class 14/Advanced,0.34,0.35,0.35,0.36,0.36,0.36,0.37,0.37,0.37,0.37,0.37,0.37,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 -Offshore Wind - Class 14/Moderate,0.34,0.34,0.34,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36 -Offshore Wind - Class 14/Conservative,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35 +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 index becff69..2e5b8a6 100644 --- a/tests/data/PSH_One_New_Res/Market/20/df_capex.csv +++ b/tests/data/PSH_One_New_Res/Market/20/df_capex.csv @@ -1,16 +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,1844.6607644577314,1826.0278274430068,1807.3948904282827,1807.3948904282827,1788.7619534135579,1788.7619534135579,1770.1290163988333,1751.4960793841087,1751.4960793841087,1732.8631423693844,1732.8631423693844,1714.2302053546593,1714.2302053546593,1695.597268339935,1695.597268339935,1695.597268339935,1676.9643313252107,1676.9643313252107,1676.9643313252107,1676.9643313252107,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1639.6984572957613,1639.6984572957613,1639.6984572957613,1639.6984572957613 -Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2064.6482056552263,2043.7931732748705,2022.9381408945153,2022.9381408945153,2002.0831085141592,2002.0831085141592,1981.2280761338031,1960.3730437534475,1960.3730437534475,1939.5180113730921,1939.5180113730921,1918.6629789927358,1918.6629789927358,1897.8079466123802,1897.8079466123802,1897.8079466123802,1876.9529142320243,1876.9529142320243,1876.9529142320243,1876.9529142320243,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1835.2428494713124,1835.2428494713124,1835.2428494713124,1835.2428494713124 -Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2327.602588421544,2304.0914511647607,2280.580313907978,2280.580313907978,2257.0691766511945,2257.0691766511945,2233.558039394411,2210.046902137628,2210.046902137628,2186.535764880845,2186.535764880845,2163.0246276240614,2163.0246276240614,2139.513490367278,2139.513490367278,2139.513490367278,2116.002353110495,2116.002353110495,2116.002353110495,2116.002353110495,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2068.9800785969283,2068.9800785969283,2068.9800785969283,2068.9800785969283 -Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2667.4717280891005,2640.527569219513,2613.583410349927,2613.583410349927,2586.63925148034,2586.63925148034,2559.6950926107525,2532.750933741166,2532.750933741166,2505.80677487158,2505.80677487158,2478.862616001992,2478.862616001992,2451.9184571324054,2451.9184571324054,2451.9184571324054,2424.9742982628186,2424.9742982628186,2424.9742982628186,2424.9742982628186,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2371.0859805236446,2371.0859805236446,2371.0859805236446,2371.0859805236446 -Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3465.8150498287214,3430.8068170021684,3395.7985841756167,3395.7985841756167,3360.7903513490633,3360.7903513490633,3325.7821185225102,3290.773885695958,3290.773885695958,3255.7656528694056,3255.7656528694056,3220.757420042852,3220.757420042852,3185.7491872162996,3185.7491872162996,3185.7491872162996,3150.740954389747,3150.740954389747,3150.740954389747,3150.740954389747,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3080.724488736641,3080.724488736641,3080.724488736641,3080.724488736641 -Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 -Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 +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_capex.csv b/tests/data/PSH_One_New_Res/Market/30/df_capex.csv index becff69..2e5b8a6 100644 --- a/tests/data/PSH_One_New_Res/Market/30/df_capex.csv +++ b/tests/data/PSH_One_New_Res/Market/30/df_capex.csv @@ -1,16 +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,1844.6607644577314,1826.0278274430068,1807.3948904282827,1807.3948904282827,1788.7619534135579,1788.7619534135579,1770.1290163988333,1751.4960793841087,1751.4960793841087,1732.8631423693844,1732.8631423693844,1714.2302053546593,1714.2302053546593,1695.597268339935,1695.597268339935,1695.597268339935,1676.9643313252107,1676.9643313252107,1676.9643313252107,1676.9643313252107,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1639.6984572957613,1639.6984572957613,1639.6984572957613,1639.6984572957613 -Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2064.6482056552263,2043.7931732748705,2022.9381408945153,2022.9381408945153,2002.0831085141592,2002.0831085141592,1981.2280761338031,1960.3730437534475,1960.3730437534475,1939.5180113730921,1939.5180113730921,1918.6629789927358,1918.6629789927358,1897.8079466123802,1897.8079466123802,1897.8079466123802,1876.9529142320243,1876.9529142320243,1876.9529142320243,1876.9529142320243,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1835.2428494713124,1835.2428494713124,1835.2428494713124,1835.2428494713124 -Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2327.602588421544,2304.0914511647607,2280.580313907978,2280.580313907978,2257.0691766511945,2257.0691766511945,2233.558039394411,2210.046902137628,2210.046902137628,2186.535764880845,2186.535764880845,2163.0246276240614,2163.0246276240614,2139.513490367278,2139.513490367278,2139.513490367278,2116.002353110495,2116.002353110495,2116.002353110495,2116.002353110495,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2068.9800785969283,2068.9800785969283,2068.9800785969283,2068.9800785969283 -Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2667.4717280891005,2640.527569219513,2613.583410349927,2613.583410349927,2586.63925148034,2586.63925148034,2559.6950926107525,2532.750933741166,2532.750933741166,2505.80677487158,2505.80677487158,2478.862616001992,2478.862616001992,2451.9184571324054,2451.9184571324054,2451.9184571324054,2424.9742982628186,2424.9742982628186,2424.9742982628186,2424.9742982628186,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2371.0859805236446,2371.0859805236446,2371.0859805236446,2371.0859805236446 -Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3465.8150498287214,3430.8068170021684,3395.7985841756167,3395.7985841756167,3360.7903513490633,3360.7903513490633,3325.7821185225102,3290.773885695958,3290.773885695958,3255.7656528694056,3255.7656528694056,3220.757420042852,3220.757420042852,3185.7491872162996,3185.7491872162996,3185.7491872162996,3150.740954389747,3150.740954389747,3150.740954389747,3150.740954389747,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3080.724488736641,3080.724488736641,3080.724488736641,3080.724488736641 -Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 -Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 +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_capex.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_capex.csv index becff69..2e5b8a6 100644 --- a/tests/data/PSH_One_New_Res/Market/TechLife/df_capex.csv +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_capex.csv @@ -1,16 +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,1844.6607644577314,1826.0278274430068,1807.3948904282827,1807.3948904282827,1788.7619534135579,1788.7619534135579,1770.1290163988333,1751.4960793841087,1751.4960793841087,1732.8631423693844,1732.8631423693844,1714.2302053546593,1714.2302053546593,1695.597268339935,1695.597268339935,1695.597268339935,1676.9643313252107,1676.9643313252107,1676.9643313252107,1676.9643313252107,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1639.6984572957613,1639.6984572957613,1639.6984572957613,1639.6984572957613 -Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2064.6482056552263,2043.7931732748705,2022.9381408945153,2022.9381408945153,2002.0831085141592,2002.0831085141592,1981.2280761338031,1960.3730437534475,1960.3730437534475,1939.5180113730921,1939.5180113730921,1918.6629789927358,1918.6629789927358,1897.8079466123802,1897.8079466123802,1897.8079466123802,1876.9529142320243,1876.9529142320243,1876.9529142320243,1876.9529142320243,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1835.2428494713124,1835.2428494713124,1835.2428494713124,1835.2428494713124 -Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2327.602588421544,2304.0914511647607,2280.580313907978,2280.580313907978,2257.0691766511945,2257.0691766511945,2233.558039394411,2210.046902137628,2210.046902137628,2186.535764880845,2186.535764880845,2163.0246276240614,2163.0246276240614,2139.513490367278,2139.513490367278,2139.513490367278,2116.002353110495,2116.002353110495,2116.002353110495,2116.002353110495,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2068.9800785969283,2068.9800785969283,2068.9800785969283,2068.9800785969283 -Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2667.4717280891005,2640.527569219513,2613.583410349927,2613.583410349927,2586.63925148034,2586.63925148034,2559.6950926107525,2532.750933741166,2532.750933741166,2505.80677487158,2505.80677487158,2478.862616001992,2478.862616001992,2451.9184571324054,2451.9184571324054,2451.9184571324054,2424.9742982628186,2424.9742982628186,2424.9742982628186,2424.9742982628186,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2371.0859805236446,2371.0859805236446,2371.0859805236446,2371.0859805236446 -Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3465.8150498287214,3430.8068170021684,3395.7985841756167,3395.7985841756167,3360.7903513490633,3360.7903513490633,3325.7821185225102,3290.773885695958,3290.773885695958,3255.7656528694056,3255.7656528694056,3220.757420042852,3220.757420042852,3185.7491872162996,3185.7491872162996,3185.7491872162996,3150.740954389747,3150.740954389747,3150.740954389747,3150.740954389747,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3080.724488736641,3080.724488736641,3080.724488736641,3080.724488736641 -Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 -Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 +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/df_cff.csv b/tests/data/PSH_One_New_Res/Market/df_cff.csv index d4fed25..c3d9483 100644 --- a/tests/data/PSH_One_New_Res/Market/df_cff.csv +++ b/tests/data/PSH_One_New_Res/Market/df_cff.csv @@ -1,4 +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,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -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 -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 +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 index 33c4669..a517a71 100644 --- a/tests/data/PSH_One_New_Res/Market/df_just_wacc.csv +++ b/tests/data/PSH_One_New_Res/Market/df_just_wacc.csv @@ -1,7 +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,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 diff --git a/tests/data/PSH_One_New_Res/Market/df_wacc.csv b/tests/data/PSH_One_New_Res/Market/df_wacc.csv index 8cb000f..42f0cb2 100644 --- a/tests/data/PSH_One_New_Res/Market/df_wacc.csv +++ b/tests/data/PSH_One_New_Res/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Moderate,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Conservative,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 +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,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 +Debt Fraction - Moderate,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 +Debt Fraction - Conservative,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 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,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 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 index becff69..2e5b8a6 100644 --- 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 @@ -1,16 +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,1844.6607644577314,1826.0278274430068,1807.3948904282827,1807.3948904282827,1788.7619534135579,1788.7619534135579,1770.1290163988333,1751.4960793841087,1751.4960793841087,1732.8631423693844,1732.8631423693844,1714.2302053546593,1714.2302053546593,1695.597268339935,1695.597268339935,1695.597268339935,1676.9643313252107,1676.9643313252107,1676.9643313252107,1676.9643313252107,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1639.6984572957613,1639.6984572957613,1639.6984572957613,1639.6984572957613 -Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2064.6482056552263,2043.7931732748705,2022.9381408945153,2022.9381408945153,2002.0831085141592,2002.0831085141592,1981.2280761338031,1960.3730437534475,1960.3730437534475,1939.5180113730921,1939.5180113730921,1918.6629789927358,1918.6629789927358,1897.8079466123802,1897.8079466123802,1897.8079466123802,1876.9529142320243,1876.9529142320243,1876.9529142320243,1876.9529142320243,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1835.2428494713124,1835.2428494713124,1835.2428494713124,1835.2428494713124 -Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2327.602588421544,2304.0914511647607,2280.580313907978,2280.580313907978,2257.0691766511945,2257.0691766511945,2233.558039394411,2210.046902137628,2210.046902137628,2186.535764880845,2186.535764880845,2163.0246276240614,2163.0246276240614,2139.513490367278,2139.513490367278,2139.513490367278,2116.002353110495,2116.002353110495,2116.002353110495,2116.002353110495,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2068.9800785969283,2068.9800785969283,2068.9800785969283,2068.9800785969283 -Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2667.4717280891005,2640.527569219513,2613.583410349927,2613.583410349927,2586.63925148034,2586.63925148034,2559.6950926107525,2532.750933741166,2532.750933741166,2505.80677487158,2505.80677487158,2478.862616001992,2478.862616001992,2451.9184571324054,2451.9184571324054,2451.9184571324054,2424.9742982628186,2424.9742982628186,2424.9742982628186,2424.9742982628186,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2371.0859805236446,2371.0859805236446,2371.0859805236446,2371.0859805236446 -Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3465.8150498287214,3430.8068170021684,3395.7985841756167,3395.7985841756167,3360.7903513490633,3360.7903513490633,3325.7821185225102,3290.773885695958,3290.773885695958,3255.7656528694056,3255.7656528694056,3220.757420042852,3220.757420042852,3185.7491872162996,3185.7491872162996,3185.7491872162996,3150.740954389747,3150.740954389747,3150.740954389747,3150.740954389747,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3080.724488736641,3080.724488736641,3080.724488736641,3080.724488736641 -Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 -Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 +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_capex.csv b/tests/data/PSH_One_New_Res/R&D/30/df_capex.csv index becff69..2e5b8a6 100644 --- 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 @@ -1,16 +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,1844.6607644577314,1826.0278274430068,1807.3948904282827,1807.3948904282827,1788.7619534135579,1788.7619534135579,1770.1290163988333,1751.4960793841087,1751.4960793841087,1732.8631423693844,1732.8631423693844,1714.2302053546593,1714.2302053546593,1695.597268339935,1695.597268339935,1695.597268339935,1676.9643313252107,1676.9643313252107,1676.9643313252107,1676.9643313252107,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1639.6984572957613,1639.6984572957613,1639.6984572957613,1639.6984572957613 -Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2064.6482056552263,2043.7931732748705,2022.9381408945153,2022.9381408945153,2002.0831085141592,2002.0831085141592,1981.2280761338031,1960.3730437534475,1960.3730437534475,1939.5180113730921,1939.5180113730921,1918.6629789927358,1918.6629789927358,1897.8079466123802,1897.8079466123802,1897.8079466123802,1876.9529142320243,1876.9529142320243,1876.9529142320243,1876.9529142320243,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1835.2428494713124,1835.2428494713124,1835.2428494713124,1835.2428494713124 -Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2327.602588421544,2304.0914511647607,2280.580313907978,2280.580313907978,2257.0691766511945,2257.0691766511945,2233.558039394411,2210.046902137628,2210.046902137628,2186.535764880845,2186.535764880845,2163.0246276240614,2163.0246276240614,2139.513490367278,2139.513490367278,2139.513490367278,2116.002353110495,2116.002353110495,2116.002353110495,2116.002353110495,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2068.9800785969283,2068.9800785969283,2068.9800785969283,2068.9800785969283 -Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2667.4717280891005,2640.527569219513,2613.583410349927,2613.583410349927,2586.63925148034,2586.63925148034,2559.6950926107525,2532.750933741166,2532.750933741166,2505.80677487158,2505.80677487158,2478.862616001992,2478.862616001992,2451.9184571324054,2451.9184571324054,2451.9184571324054,2424.9742982628186,2424.9742982628186,2424.9742982628186,2424.9742982628186,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2371.0859805236446,2371.0859805236446,2371.0859805236446,2371.0859805236446 -Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3465.8150498287214,3430.8068170021684,3395.7985841756167,3395.7985841756167,3360.7903513490633,3360.7903513490633,3325.7821185225102,3290.773885695958,3290.773885695958,3255.7656528694056,3255.7656528694056,3220.757420042852,3220.757420042852,3185.7491872162996,3185.7491872162996,3185.7491872162996,3150.740954389747,3150.740954389747,3150.740954389747,3150.740954389747,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3080.724488736641,3080.724488736641,3080.724488736641,3080.724488736641 -Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 -Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 +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_capex.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_capex.csv index becff69..2e5b8a6 100644 --- 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 @@ -1,16 +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,1844.6607644577314,1826.0278274430068,1807.3948904282827,1807.3948904282827,1788.7619534135579,1788.7619534135579,1770.1290163988333,1751.4960793841087,1751.4960793841087,1732.8631423693844,1732.8631423693844,1714.2302053546593,1714.2302053546593,1695.597268339935,1695.597268339935,1695.597268339935,1676.9643313252107,1676.9643313252107,1676.9643313252107,1676.9643313252107,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1658.331394310486,1639.6984572957613,1639.6984572957613,1639.6984572957613,1639.6984572957613 -Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314,1844.6607644577314 -Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2064.6482056552263,2043.7931732748705,2022.9381408945153,2022.9381408945153,2002.0831085141592,2002.0831085141592,1981.2280761338031,1960.3730437534475,1960.3730437534475,1939.5180113730921,1939.5180113730921,1918.6629789927358,1918.6629789927358,1897.8079466123802,1897.8079466123802,1897.8079466123802,1876.9529142320243,1876.9529142320243,1876.9529142320243,1876.9529142320243,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1856.0978818516687,1835.2428494713124,1835.2428494713124,1835.2428494713124,1835.2428494713124 -Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263,2064.6482056552263 -Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2327.602588421544,2304.0914511647607,2280.580313907978,2280.580313907978,2257.0691766511945,2257.0691766511945,2233.558039394411,2210.046902137628,2210.046902137628,2186.535764880845,2186.535764880845,2163.0246276240614,2163.0246276240614,2139.513490367278,2139.513490367278,2139.513490367278,2116.002353110495,2116.002353110495,2116.002353110495,2116.002353110495,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2092.4912158537118,2068.9800785969283,2068.9800785969283,2068.9800785969283,2068.9800785969283 -Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544,2327.602588421544 -Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2667.4717280891005,2640.527569219513,2613.583410349927,2613.583410349927,2586.63925148034,2586.63925148034,2559.6950926107525,2532.750933741166,2532.750933741166,2505.80677487158,2505.80677487158,2478.862616001992,2478.862616001992,2451.9184571324054,2451.9184571324054,2451.9184571324054,2424.9742982628186,2424.9742982628186,2424.9742982628186,2424.9742982628186,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2398.030139393232,2371.0859805236446,2371.0859805236446,2371.0859805236446,2371.0859805236446 -Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005,2667.4717280891005 -Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3465.8150498287214,3430.8068170021684,3395.7985841756167,3395.7985841756167,3360.7903513490633,3360.7903513490633,3325.7821185225102,3290.773885695958,3290.773885695958,3255.7656528694056,3255.7656528694056,3220.757420042852,3220.757420042852,3185.7491872162996,3185.7491872162996,3185.7491872162996,3150.740954389747,3150.740954389747,3150.740954389747,3150.740954389747,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3115.7327215631944,3080.724488736641,3080.724488736641,3080.724488736641,3080.724488736641 -Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 -Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214,3465.8150498287214 +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/df_cff.csv b/tests/data/PSH_One_New_Res/R&D/df_cff.csv index d4fed25..c3d9483 100644 --- a/tests/data/PSH_One_New_Res/R&D/df_cff.csv +++ b/tests/data/PSH_One_New_Res/R&D/df_cff.csv @@ -1,4 +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,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -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 -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 +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 index c670970..75e5eef 100644 --- 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 @@ -1,7 +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,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -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 -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 -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 -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 -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 +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 index 0a23ae4..7f3bb90 100644 --- a/tests/data/PSH_One_New_Res/R&D/df_wacc.csv +++ b/tests/data/PSH_One_New_Res/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -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 -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 -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 -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 -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 +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 0407ff7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,3230.5550033502764,3197.9231346295664,3165.291265908857,3165.291265908857,3132.6593971881466,3132.6593971881466,3100.027528467437,3067.3956597467272,3067.3956597467272,3034.7637910260178,3034.7637910260178,3002.1319223053074,3002.1319223053074,2969.5000535845975,2969.5000535845975,2969.5000535845975,2936.8681848638876,2936.8681848638876,2936.8681848638876,2936.8681848638876,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2871.6044474224677,2871.6044474224677,2871.6044474224677,2871.6044474224677 -Pumped Storage Hydropower - National Class 1/Moderate,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 1/Conservative,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 2/Advanced,3602.150335194042,3565.76497827289,3529.379621351739,3529.379621351739,3492.9942644305866,3492.9942644305866,3456.6089075094337,3420.2235505882823,3420.2235505882823,3383.838193667131,3383.838193667131,3347.4528367459784,3347.4528367459784,3311.0674798248265,3311.0674798248265,3311.0674798248265,3274.6821229036746,3274.6821229036746,3274.6821229036746,3274.6821229036746,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3201.9114090613703,3201.9114090613703,3201.9114090613703,3201.9114090613703 -Pumped Storage Hydropower - National Class 2/Moderate,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 2/Conservative,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 3/Advanced,3801.438774672772,3763.0404032114307,3724.6420317500906,3724.6420317500906,3686.2436602887487,3686.2436602887487,3647.8452888274073,3609.4469173660664,3609.4469173660664,3571.048545904726,3571.048545904726,3532.650174443384,3532.650174443384,3494.251802982043,3494.251802982043,3494.251802982043,3455.853431520702,3455.853431520702,3455.853431520702,3455.853431520702,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3379.0566885980193,3379.0566885980193,3379.0566885980193,3379.0566885980193 -Pumped Storage Hydropower - National Class 3/Moderate,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 3/Conservative,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 4/Advanced,3953.33923794259,3913.406518367412,3873.4737987922354,3873.4737987922354,3833.541079217057,3833.541079217057,3793.6083596418794,3753.675640066702,3753.675640066702,3713.7429204915247,3713.7429204915247,3673.8102009163463,3673.8102009163463,3633.8774813411687,3633.8774813411687,3633.8774813411687,3593.944761765991,3593.944761765991,3593.944761765991,3593.944761765991,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3514.079322615635,3514.079322615635,3514.079322615635,3514.079322615635 -Pumped Storage Hydropower - National Class 4/Moderate,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 4/Conservative,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 5/Advanced,4075.1108685960276,4033.948132549603,3992.785396503179,3992.785396503179,3951.622660456754,3951.622660456754,3910.459924410329,3869.297188363905,3869.297188363905,3828.134452317481,3828.134452317481,3786.971716271056,3786.971716271056,3745.8089802246313,3745.8089802246313,3745.8089802246313,3704.6462441782073,3704.6462441782073,3704.6462441782073,3704.6462441782073,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3622.320772085358,3622.320772085358,3622.320772085358,3622.320772085358 -Pumped Storage Hydropower - National Class 5/Moderate,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 5/Conservative,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 6/Advanced,4182.213669885324,4139.969087361229,4097.724504837136,4097.724504837136,4055.479922313041,4055.479922313041,4013.2353397889465,3970.9907572648526,3970.9907572648526,3928.746174740759,3928.746174740759,3886.501592216664,3886.501592216664,3844.25700969257,3844.25700969257,3844.25700969257,3802.012427168476,3802.012427168476,3802.012427168476,3802.012427168476,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3717.523262120287,3717.523262120287,3717.523262120287,3717.523262120287 -Pumped Storage Hydropower - National Class 6/Moderate,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 6/Conservative,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 7/Advanced,4278.697020950472,4235.477859122689,4192.2586972949075,4192.2586972949075,4149.039535467125,4149.039535467125,4105.820373639342,4062.601211811559,4062.601211811559,4019.3820499837775,4019.3820499837775,3976.162888155994,3976.162888155994,3932.9437263282116,3932.9437263282116,3932.9437263282116,3889.7245645004296,3889.7245645004296,3889.7245645004296,3889.7245645004296,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3803.2862408448636,3803.2862408448636,3803.2862408448636,3803.2862408448636 -Pumped Storage Hydropower - National Class 7/Moderate,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 7/Conservative,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 8/Advanced,4366.005197142596,4321.904134545196,4277.803071947797,4277.803071947797,4233.702009350396,4233.702009350396,4189.600946752997,4145.499884155596,4145.499884155596,4101.398821558198,4101.398821558198,4057.2977589607967,4057.2977589607967,4013.1966963633968,4013.1966963633968,4013.1966963633968,3969.095633765997,3969.095633765997,3969.095633765997,3969.095633765997,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3880.8935085711964,3880.8935085711964,3880.8935085711964,3880.8935085711964 -Pumped Storage Hydropower - National Class 8/Moderate,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 8/Conservative,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 9/Advanced,4442.109017521089,4397.23922946532,4352.3694414095535,4352.3694414095535,4307.499653353784,4307.499653353784,4262.629865298015,4217.760077242247,4217.760077242247,4172.890289186478,4172.890289186478,4128.02050113071,4128.02050113071,4083.150713074941,4083.150713074941,4083.150713074941,4038.2809250191726,4038.2809250191726,4038.2809250191726,4038.2809250191726,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3948.541348907635,3948.541348907635,3948.541348907635,3948.541348907635 -Pumped Storage Hydropower - National Class 9/Moderate,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 9/Conservative,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 10/Advanced,4515.647739687841,4470.03513625665,4424.422532825461,4424.422532825461,4378.80992939427,4378.80992939427,4333.1973259630795,4287.584722531889,4287.584722531889,4241.9721191007,4241.9721191007,4196.359515669508,4196.359515669508,4150.746912238318,4150.746912238318,4150.746912238318,4105.134308807128,4105.134308807128,4105.134308807128,4105.134308807128,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4013.909101944747,4013.909101944747,4013.909101944747,4013.909101944747 -Pumped Storage Hydropower - National Class 10/Moderate,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 10/Conservative,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 11/Advanced,4582.637310408489,4536.348044646786,4490.058778885085,4490.058778885085,4443.769513123382,4443.769513123382,4397.480247361681,4351.190981599979,4351.190981599979,4304.901715838278,4304.901715838278,4258.6124500765745,4258.6124500765745,4212.323184314873,4212.323184314873,4212.323184314873,4166.033918553172,4166.033918553172,4166.033918553172,4166.033918553172,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4073.4553870297673,4073.4553870297673,4073.4553870297673,4073.4553870297673 -Pumped Storage Hydropower - National Class 11/Moderate,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 11/Conservative,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 12/Advanced,4642.821227075463,4595.924042963589,4549.026858851718,4549.026858851718,4502.129674739844,4502.129674739844,4455.23249062797,4408.335306516097,4408.335306516097,4361.438122404224,4361.438122404224,4314.54093829235,4314.54093829235,4267.643754180477,4267.643754180477,4267.643754180477,4220.746570068603,4220.746570068603,4220.746570068603,4220.746570068603,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4126.952201844856,4126.952201844856,4126.952201844856,4126.952201844856 -Pumped Storage Hydropower - National Class 12/Moderate,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 12/Conservative,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 13/Advanced,4698.142039316933,4650.686059121812,4603.230078926693,4603.230078926693,4555.774098731571,4555.774098731571,4508.318118536451,4460.86213834133,4460.86213834133,4413.40615814621,4413.40615814621,4365.950177951089,4365.950177951089,4318.494197755968,4318.494197755968,4318.494197755968,4271.038217560848,4271.038217560848,4271.038217560848,4271.038217560848,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4176.126257170607,4176.126257170607,4176.126257170607,4176.126257170607 -Pumped Storage Hydropower - National Class 13/Moderate,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 13/Conservative,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 14/Advanced,4750.211480336887,4702.229546192069,4654.247612047254,4654.247612047254,4606.2656779024355,4606.2656779024355,4558.283743757618,4510.301809612802,4510.301809612802,4462.319875467985,4462.319875467985,4414.337941323167,4414.337941323167,4366.35600717835,4366.35600717835,4366.35600717835,4318.374073033534,4318.374073033534,4318.374073033534,4318.374073033534,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4222.410204743899,4222.410204743899,4222.410204743899,4222.410204743899 -Pumped Storage Hydropower - National Class 14/Moderate,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 14/Conservative,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 15/Advanced,4800.143720333986,4751.657420128591,4703.171119923199,4703.171119923199,4654.684819717803,4654.684819717803,4606.19851951241,4557.712219307016,4557.712219307016,4509.225919101623,4509.225919101623,4460.739618896228,4460.739618896228,4412.253318690836,4412.253318690836,4412.253318690836,4363.767018485441,4363.767018485441,4363.767018485441,4363.767018485441,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4266.794418074654,4266.794418074654,4266.794418074654,4266.794418074654 -Pumped Storage Hydropower - National Class 15/Moderate,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 -Pumped Storage Hydropower - National Class 15/Conservative,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 +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_capex.csv b/tests/data/Pumped_Storage_Hydropower/Market/30/df_capex.csv index 0407ff7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,3230.5550033502764,3197.9231346295664,3165.291265908857,3165.291265908857,3132.6593971881466,3132.6593971881466,3100.027528467437,3067.3956597467272,3067.3956597467272,3034.7637910260178,3034.7637910260178,3002.1319223053074,3002.1319223053074,2969.5000535845975,2969.5000535845975,2969.5000535845975,2936.8681848638876,2936.8681848638876,2936.8681848638876,2936.8681848638876,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2871.6044474224677,2871.6044474224677,2871.6044474224677,2871.6044474224677 -Pumped Storage Hydropower - National Class 1/Moderate,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 1/Conservative,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 2/Advanced,3602.150335194042,3565.76497827289,3529.379621351739,3529.379621351739,3492.9942644305866,3492.9942644305866,3456.6089075094337,3420.2235505882823,3420.2235505882823,3383.838193667131,3383.838193667131,3347.4528367459784,3347.4528367459784,3311.0674798248265,3311.0674798248265,3311.0674798248265,3274.6821229036746,3274.6821229036746,3274.6821229036746,3274.6821229036746,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3201.9114090613703,3201.9114090613703,3201.9114090613703,3201.9114090613703 -Pumped Storage Hydropower - National Class 2/Moderate,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 2/Conservative,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 3/Advanced,3801.438774672772,3763.0404032114307,3724.6420317500906,3724.6420317500906,3686.2436602887487,3686.2436602887487,3647.8452888274073,3609.4469173660664,3609.4469173660664,3571.048545904726,3571.048545904726,3532.650174443384,3532.650174443384,3494.251802982043,3494.251802982043,3494.251802982043,3455.853431520702,3455.853431520702,3455.853431520702,3455.853431520702,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3379.0566885980193,3379.0566885980193,3379.0566885980193,3379.0566885980193 -Pumped Storage Hydropower - National Class 3/Moderate,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 3/Conservative,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 4/Advanced,3953.33923794259,3913.406518367412,3873.4737987922354,3873.4737987922354,3833.541079217057,3833.541079217057,3793.6083596418794,3753.675640066702,3753.675640066702,3713.7429204915247,3713.7429204915247,3673.8102009163463,3673.8102009163463,3633.8774813411687,3633.8774813411687,3633.8774813411687,3593.944761765991,3593.944761765991,3593.944761765991,3593.944761765991,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3514.079322615635,3514.079322615635,3514.079322615635,3514.079322615635 -Pumped Storage Hydropower - National Class 4/Moderate,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 4/Conservative,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 5/Advanced,4075.1108685960276,4033.948132549603,3992.785396503179,3992.785396503179,3951.622660456754,3951.622660456754,3910.459924410329,3869.297188363905,3869.297188363905,3828.134452317481,3828.134452317481,3786.971716271056,3786.971716271056,3745.8089802246313,3745.8089802246313,3745.8089802246313,3704.6462441782073,3704.6462441782073,3704.6462441782073,3704.6462441782073,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3622.320772085358,3622.320772085358,3622.320772085358,3622.320772085358 -Pumped Storage Hydropower - National Class 5/Moderate,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 5/Conservative,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 6/Advanced,4182.213669885324,4139.969087361229,4097.724504837136,4097.724504837136,4055.479922313041,4055.479922313041,4013.2353397889465,3970.9907572648526,3970.9907572648526,3928.746174740759,3928.746174740759,3886.501592216664,3886.501592216664,3844.25700969257,3844.25700969257,3844.25700969257,3802.012427168476,3802.012427168476,3802.012427168476,3802.012427168476,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3717.523262120287,3717.523262120287,3717.523262120287,3717.523262120287 -Pumped Storage Hydropower - National Class 6/Moderate,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 6/Conservative,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 7/Advanced,4278.697020950472,4235.477859122689,4192.2586972949075,4192.2586972949075,4149.039535467125,4149.039535467125,4105.820373639342,4062.601211811559,4062.601211811559,4019.3820499837775,4019.3820499837775,3976.162888155994,3976.162888155994,3932.9437263282116,3932.9437263282116,3932.9437263282116,3889.7245645004296,3889.7245645004296,3889.7245645004296,3889.7245645004296,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3803.2862408448636,3803.2862408448636,3803.2862408448636,3803.2862408448636 -Pumped Storage Hydropower - National Class 7/Moderate,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 7/Conservative,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 8/Advanced,4366.005197142596,4321.904134545196,4277.803071947797,4277.803071947797,4233.702009350396,4233.702009350396,4189.600946752997,4145.499884155596,4145.499884155596,4101.398821558198,4101.398821558198,4057.2977589607967,4057.2977589607967,4013.1966963633968,4013.1966963633968,4013.1966963633968,3969.095633765997,3969.095633765997,3969.095633765997,3969.095633765997,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3880.8935085711964,3880.8935085711964,3880.8935085711964,3880.8935085711964 -Pumped Storage Hydropower - National Class 8/Moderate,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 8/Conservative,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 9/Advanced,4442.109017521089,4397.23922946532,4352.3694414095535,4352.3694414095535,4307.499653353784,4307.499653353784,4262.629865298015,4217.760077242247,4217.760077242247,4172.890289186478,4172.890289186478,4128.02050113071,4128.02050113071,4083.150713074941,4083.150713074941,4083.150713074941,4038.2809250191726,4038.2809250191726,4038.2809250191726,4038.2809250191726,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3948.541348907635,3948.541348907635,3948.541348907635,3948.541348907635 -Pumped Storage Hydropower - National Class 9/Moderate,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 9/Conservative,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 10/Advanced,4515.647739687841,4470.03513625665,4424.422532825461,4424.422532825461,4378.80992939427,4378.80992939427,4333.1973259630795,4287.584722531889,4287.584722531889,4241.9721191007,4241.9721191007,4196.359515669508,4196.359515669508,4150.746912238318,4150.746912238318,4150.746912238318,4105.134308807128,4105.134308807128,4105.134308807128,4105.134308807128,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4013.909101944747,4013.909101944747,4013.909101944747,4013.909101944747 -Pumped Storage Hydropower - National Class 10/Moderate,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 10/Conservative,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 11/Advanced,4582.637310408489,4536.348044646786,4490.058778885085,4490.058778885085,4443.769513123382,4443.769513123382,4397.480247361681,4351.190981599979,4351.190981599979,4304.901715838278,4304.901715838278,4258.6124500765745,4258.6124500765745,4212.323184314873,4212.323184314873,4212.323184314873,4166.033918553172,4166.033918553172,4166.033918553172,4166.033918553172,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4073.4553870297673,4073.4553870297673,4073.4553870297673,4073.4553870297673 -Pumped Storage Hydropower - National Class 11/Moderate,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 11/Conservative,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 12/Advanced,4642.821227075463,4595.924042963589,4549.026858851718,4549.026858851718,4502.129674739844,4502.129674739844,4455.23249062797,4408.335306516097,4408.335306516097,4361.438122404224,4361.438122404224,4314.54093829235,4314.54093829235,4267.643754180477,4267.643754180477,4267.643754180477,4220.746570068603,4220.746570068603,4220.746570068603,4220.746570068603,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4126.952201844856,4126.952201844856,4126.952201844856,4126.952201844856 -Pumped Storage Hydropower - National Class 12/Moderate,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 12/Conservative,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 13/Advanced,4698.142039316933,4650.686059121812,4603.230078926693,4603.230078926693,4555.774098731571,4555.774098731571,4508.318118536451,4460.86213834133,4460.86213834133,4413.40615814621,4413.40615814621,4365.950177951089,4365.950177951089,4318.494197755968,4318.494197755968,4318.494197755968,4271.038217560848,4271.038217560848,4271.038217560848,4271.038217560848,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4176.126257170607,4176.126257170607,4176.126257170607,4176.126257170607 -Pumped Storage Hydropower - National Class 13/Moderate,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 13/Conservative,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 14/Advanced,4750.211480336887,4702.229546192069,4654.247612047254,4654.247612047254,4606.2656779024355,4606.2656779024355,4558.283743757618,4510.301809612802,4510.301809612802,4462.319875467985,4462.319875467985,4414.337941323167,4414.337941323167,4366.35600717835,4366.35600717835,4366.35600717835,4318.374073033534,4318.374073033534,4318.374073033534,4318.374073033534,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4222.410204743899,4222.410204743899,4222.410204743899,4222.410204743899 -Pumped Storage Hydropower - National Class 14/Moderate,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 14/Conservative,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 15/Advanced,4800.143720333986,4751.657420128591,4703.171119923199,4703.171119923199,4654.684819717803,4654.684819717803,4606.19851951241,4557.712219307016,4557.712219307016,4509.225919101623,4509.225919101623,4460.739618896228,4460.739618896228,4412.253318690836,4412.253318690836,4412.253318690836,4363.767018485441,4363.767018485441,4363.767018485441,4363.767018485441,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4266.794418074654,4266.794418074654,4266.794418074654,4266.794418074654 -Pumped Storage Hydropower - National Class 15/Moderate,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 -Pumped Storage Hydropower - National Class 15/Conservative,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 +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_capex.csv b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_capex.csv index 0407ff7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,3230.5550033502764,3197.9231346295664,3165.291265908857,3165.291265908857,3132.6593971881466,3132.6593971881466,3100.027528467437,3067.3956597467272,3067.3956597467272,3034.7637910260178,3034.7637910260178,3002.1319223053074,3002.1319223053074,2969.5000535845975,2969.5000535845975,2969.5000535845975,2936.8681848638876,2936.8681848638876,2936.8681848638876,2936.8681848638876,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2871.6044474224677,2871.6044474224677,2871.6044474224677,2871.6044474224677 -Pumped Storage Hydropower - National Class 1/Moderate,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 1/Conservative,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 2/Advanced,3602.150335194042,3565.76497827289,3529.379621351739,3529.379621351739,3492.9942644305866,3492.9942644305866,3456.6089075094337,3420.2235505882823,3420.2235505882823,3383.838193667131,3383.838193667131,3347.4528367459784,3347.4528367459784,3311.0674798248265,3311.0674798248265,3311.0674798248265,3274.6821229036746,3274.6821229036746,3274.6821229036746,3274.6821229036746,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3201.9114090613703,3201.9114090613703,3201.9114090613703,3201.9114090613703 -Pumped Storage Hydropower - National Class 2/Moderate,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 2/Conservative,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 3/Advanced,3801.438774672772,3763.0404032114307,3724.6420317500906,3724.6420317500906,3686.2436602887487,3686.2436602887487,3647.8452888274073,3609.4469173660664,3609.4469173660664,3571.048545904726,3571.048545904726,3532.650174443384,3532.650174443384,3494.251802982043,3494.251802982043,3494.251802982043,3455.853431520702,3455.853431520702,3455.853431520702,3455.853431520702,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3379.0566885980193,3379.0566885980193,3379.0566885980193,3379.0566885980193 -Pumped Storage Hydropower - National Class 3/Moderate,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 3/Conservative,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 4/Advanced,3953.33923794259,3913.406518367412,3873.4737987922354,3873.4737987922354,3833.541079217057,3833.541079217057,3793.6083596418794,3753.675640066702,3753.675640066702,3713.7429204915247,3713.7429204915247,3673.8102009163463,3673.8102009163463,3633.8774813411687,3633.8774813411687,3633.8774813411687,3593.944761765991,3593.944761765991,3593.944761765991,3593.944761765991,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3514.079322615635,3514.079322615635,3514.079322615635,3514.079322615635 -Pumped Storage Hydropower - National Class 4/Moderate,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 4/Conservative,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 5/Advanced,4075.1108685960276,4033.948132549603,3992.785396503179,3992.785396503179,3951.622660456754,3951.622660456754,3910.459924410329,3869.297188363905,3869.297188363905,3828.134452317481,3828.134452317481,3786.971716271056,3786.971716271056,3745.8089802246313,3745.8089802246313,3745.8089802246313,3704.6462441782073,3704.6462441782073,3704.6462441782073,3704.6462441782073,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3622.320772085358,3622.320772085358,3622.320772085358,3622.320772085358 -Pumped Storage Hydropower - National Class 5/Moderate,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 5/Conservative,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 6/Advanced,4182.213669885324,4139.969087361229,4097.724504837136,4097.724504837136,4055.479922313041,4055.479922313041,4013.2353397889465,3970.9907572648526,3970.9907572648526,3928.746174740759,3928.746174740759,3886.501592216664,3886.501592216664,3844.25700969257,3844.25700969257,3844.25700969257,3802.012427168476,3802.012427168476,3802.012427168476,3802.012427168476,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3717.523262120287,3717.523262120287,3717.523262120287,3717.523262120287 -Pumped Storage Hydropower - National Class 6/Moderate,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 6/Conservative,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 7/Advanced,4278.697020950472,4235.477859122689,4192.2586972949075,4192.2586972949075,4149.039535467125,4149.039535467125,4105.820373639342,4062.601211811559,4062.601211811559,4019.3820499837775,4019.3820499837775,3976.162888155994,3976.162888155994,3932.9437263282116,3932.9437263282116,3932.9437263282116,3889.7245645004296,3889.7245645004296,3889.7245645004296,3889.7245645004296,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3803.2862408448636,3803.2862408448636,3803.2862408448636,3803.2862408448636 -Pumped Storage Hydropower - National Class 7/Moderate,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 7/Conservative,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 8/Advanced,4366.005197142596,4321.904134545196,4277.803071947797,4277.803071947797,4233.702009350396,4233.702009350396,4189.600946752997,4145.499884155596,4145.499884155596,4101.398821558198,4101.398821558198,4057.2977589607967,4057.2977589607967,4013.1966963633968,4013.1966963633968,4013.1966963633968,3969.095633765997,3969.095633765997,3969.095633765997,3969.095633765997,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3880.8935085711964,3880.8935085711964,3880.8935085711964,3880.8935085711964 -Pumped Storage Hydropower - National Class 8/Moderate,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 8/Conservative,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 9/Advanced,4442.109017521089,4397.23922946532,4352.3694414095535,4352.3694414095535,4307.499653353784,4307.499653353784,4262.629865298015,4217.760077242247,4217.760077242247,4172.890289186478,4172.890289186478,4128.02050113071,4128.02050113071,4083.150713074941,4083.150713074941,4083.150713074941,4038.2809250191726,4038.2809250191726,4038.2809250191726,4038.2809250191726,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3948.541348907635,3948.541348907635,3948.541348907635,3948.541348907635 -Pumped Storage Hydropower - National Class 9/Moderate,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 9/Conservative,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 10/Advanced,4515.647739687841,4470.03513625665,4424.422532825461,4424.422532825461,4378.80992939427,4378.80992939427,4333.1973259630795,4287.584722531889,4287.584722531889,4241.9721191007,4241.9721191007,4196.359515669508,4196.359515669508,4150.746912238318,4150.746912238318,4150.746912238318,4105.134308807128,4105.134308807128,4105.134308807128,4105.134308807128,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4013.909101944747,4013.909101944747,4013.909101944747,4013.909101944747 -Pumped Storage Hydropower - National Class 10/Moderate,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 10/Conservative,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 11/Advanced,4582.637310408489,4536.348044646786,4490.058778885085,4490.058778885085,4443.769513123382,4443.769513123382,4397.480247361681,4351.190981599979,4351.190981599979,4304.901715838278,4304.901715838278,4258.6124500765745,4258.6124500765745,4212.323184314873,4212.323184314873,4212.323184314873,4166.033918553172,4166.033918553172,4166.033918553172,4166.033918553172,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4073.4553870297673,4073.4553870297673,4073.4553870297673,4073.4553870297673 -Pumped Storage Hydropower - National Class 11/Moderate,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 11/Conservative,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 12/Advanced,4642.821227075463,4595.924042963589,4549.026858851718,4549.026858851718,4502.129674739844,4502.129674739844,4455.23249062797,4408.335306516097,4408.335306516097,4361.438122404224,4361.438122404224,4314.54093829235,4314.54093829235,4267.643754180477,4267.643754180477,4267.643754180477,4220.746570068603,4220.746570068603,4220.746570068603,4220.746570068603,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4126.952201844856,4126.952201844856,4126.952201844856,4126.952201844856 -Pumped Storage Hydropower - National Class 12/Moderate,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 12/Conservative,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 13/Advanced,4698.142039316933,4650.686059121812,4603.230078926693,4603.230078926693,4555.774098731571,4555.774098731571,4508.318118536451,4460.86213834133,4460.86213834133,4413.40615814621,4413.40615814621,4365.950177951089,4365.950177951089,4318.494197755968,4318.494197755968,4318.494197755968,4271.038217560848,4271.038217560848,4271.038217560848,4271.038217560848,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4176.126257170607,4176.126257170607,4176.126257170607,4176.126257170607 -Pumped Storage Hydropower - National Class 13/Moderate,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 13/Conservative,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 14/Advanced,4750.211480336887,4702.229546192069,4654.247612047254,4654.247612047254,4606.2656779024355,4606.2656779024355,4558.283743757618,4510.301809612802,4510.301809612802,4462.319875467985,4462.319875467985,4414.337941323167,4414.337941323167,4366.35600717835,4366.35600717835,4366.35600717835,4318.374073033534,4318.374073033534,4318.374073033534,4318.374073033534,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4222.410204743899,4222.410204743899,4222.410204743899,4222.410204743899 -Pumped Storage Hydropower - National Class 14/Moderate,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 14/Conservative,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 15/Advanced,4800.143720333986,4751.657420128591,4703.171119923199,4703.171119923199,4654.684819717803,4654.684819717803,4606.19851951241,4557.712219307016,4557.712219307016,4509.225919101623,4509.225919101623,4460.739618896228,4460.739618896228,4412.253318690836,4412.253318690836,4412.253318690836,4363.767018485441,4363.767018485441,4363.767018485441,4363.767018485441,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4266.794418074654,4266.794418074654,4266.794418074654,4266.794418074654 -Pumped Storage Hydropower - National Class 15/Moderate,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 -Pumped Storage Hydropower - National Class 15/Conservative,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 +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/df_cff.csv b/tests/data/Pumped_Storage_Hydropower/Market/df_cff.csv index d4fed25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 33c4669..a517a71 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv b/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv index 8cb000f..42f0cb2 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Moderate,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Conservative,0.776243145294842,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 +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,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 +Debt Fraction - Moderate,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 +Debt Fraction - Conservative,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468,0.605058658578468 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,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03657248739123631,0.04963371936824035,0.05018543754151805,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253,0.0699589399788253 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652,0.04386238046714652 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 0407ff7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,3230.5550033502764,3197.9231346295664,3165.291265908857,3165.291265908857,3132.6593971881466,3132.6593971881466,3100.027528467437,3067.3956597467272,3067.3956597467272,3034.7637910260178,3034.7637910260178,3002.1319223053074,3002.1319223053074,2969.5000535845975,2969.5000535845975,2969.5000535845975,2936.8681848638876,2936.8681848638876,2936.8681848638876,2936.8681848638876,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2871.6044474224677,2871.6044474224677,2871.6044474224677,2871.6044474224677 -Pumped Storage Hydropower - National Class 1/Moderate,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 1/Conservative,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 2/Advanced,3602.150335194042,3565.76497827289,3529.379621351739,3529.379621351739,3492.9942644305866,3492.9942644305866,3456.6089075094337,3420.2235505882823,3420.2235505882823,3383.838193667131,3383.838193667131,3347.4528367459784,3347.4528367459784,3311.0674798248265,3311.0674798248265,3311.0674798248265,3274.6821229036746,3274.6821229036746,3274.6821229036746,3274.6821229036746,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3201.9114090613703,3201.9114090613703,3201.9114090613703,3201.9114090613703 -Pumped Storage Hydropower - National Class 2/Moderate,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 2/Conservative,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 3/Advanced,3801.438774672772,3763.0404032114307,3724.6420317500906,3724.6420317500906,3686.2436602887487,3686.2436602887487,3647.8452888274073,3609.4469173660664,3609.4469173660664,3571.048545904726,3571.048545904726,3532.650174443384,3532.650174443384,3494.251802982043,3494.251802982043,3494.251802982043,3455.853431520702,3455.853431520702,3455.853431520702,3455.853431520702,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3379.0566885980193,3379.0566885980193,3379.0566885980193,3379.0566885980193 -Pumped Storage Hydropower - National Class 3/Moderate,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 3/Conservative,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 4/Advanced,3953.33923794259,3913.406518367412,3873.4737987922354,3873.4737987922354,3833.541079217057,3833.541079217057,3793.6083596418794,3753.675640066702,3753.675640066702,3713.7429204915247,3713.7429204915247,3673.8102009163463,3673.8102009163463,3633.8774813411687,3633.8774813411687,3633.8774813411687,3593.944761765991,3593.944761765991,3593.944761765991,3593.944761765991,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3514.079322615635,3514.079322615635,3514.079322615635,3514.079322615635 -Pumped Storage Hydropower - National Class 4/Moderate,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 4/Conservative,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 5/Advanced,4075.1108685960276,4033.948132549603,3992.785396503179,3992.785396503179,3951.622660456754,3951.622660456754,3910.459924410329,3869.297188363905,3869.297188363905,3828.134452317481,3828.134452317481,3786.971716271056,3786.971716271056,3745.8089802246313,3745.8089802246313,3745.8089802246313,3704.6462441782073,3704.6462441782073,3704.6462441782073,3704.6462441782073,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3622.320772085358,3622.320772085358,3622.320772085358,3622.320772085358 -Pumped Storage Hydropower - National Class 5/Moderate,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 5/Conservative,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 6/Advanced,4182.213669885324,4139.969087361229,4097.724504837136,4097.724504837136,4055.479922313041,4055.479922313041,4013.2353397889465,3970.9907572648526,3970.9907572648526,3928.746174740759,3928.746174740759,3886.501592216664,3886.501592216664,3844.25700969257,3844.25700969257,3844.25700969257,3802.012427168476,3802.012427168476,3802.012427168476,3802.012427168476,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3717.523262120287,3717.523262120287,3717.523262120287,3717.523262120287 -Pumped Storage Hydropower - National Class 6/Moderate,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 6/Conservative,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 7/Advanced,4278.697020950472,4235.477859122689,4192.2586972949075,4192.2586972949075,4149.039535467125,4149.039535467125,4105.820373639342,4062.601211811559,4062.601211811559,4019.3820499837775,4019.3820499837775,3976.162888155994,3976.162888155994,3932.9437263282116,3932.9437263282116,3932.9437263282116,3889.7245645004296,3889.7245645004296,3889.7245645004296,3889.7245645004296,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3803.2862408448636,3803.2862408448636,3803.2862408448636,3803.2862408448636 -Pumped Storage Hydropower - National Class 7/Moderate,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 7/Conservative,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 8/Advanced,4366.005197142596,4321.904134545196,4277.803071947797,4277.803071947797,4233.702009350396,4233.702009350396,4189.600946752997,4145.499884155596,4145.499884155596,4101.398821558198,4101.398821558198,4057.2977589607967,4057.2977589607967,4013.1966963633968,4013.1966963633968,4013.1966963633968,3969.095633765997,3969.095633765997,3969.095633765997,3969.095633765997,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3880.8935085711964,3880.8935085711964,3880.8935085711964,3880.8935085711964 -Pumped Storage Hydropower - National Class 8/Moderate,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 8/Conservative,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 9/Advanced,4442.109017521089,4397.23922946532,4352.3694414095535,4352.3694414095535,4307.499653353784,4307.499653353784,4262.629865298015,4217.760077242247,4217.760077242247,4172.890289186478,4172.890289186478,4128.02050113071,4128.02050113071,4083.150713074941,4083.150713074941,4083.150713074941,4038.2809250191726,4038.2809250191726,4038.2809250191726,4038.2809250191726,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3948.541348907635,3948.541348907635,3948.541348907635,3948.541348907635 -Pumped Storage Hydropower - National Class 9/Moderate,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 9/Conservative,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 10/Advanced,4515.647739687841,4470.03513625665,4424.422532825461,4424.422532825461,4378.80992939427,4378.80992939427,4333.1973259630795,4287.584722531889,4287.584722531889,4241.9721191007,4241.9721191007,4196.359515669508,4196.359515669508,4150.746912238318,4150.746912238318,4150.746912238318,4105.134308807128,4105.134308807128,4105.134308807128,4105.134308807128,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4013.909101944747,4013.909101944747,4013.909101944747,4013.909101944747 -Pumped Storage Hydropower - National Class 10/Moderate,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 10/Conservative,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 11/Advanced,4582.637310408489,4536.348044646786,4490.058778885085,4490.058778885085,4443.769513123382,4443.769513123382,4397.480247361681,4351.190981599979,4351.190981599979,4304.901715838278,4304.901715838278,4258.6124500765745,4258.6124500765745,4212.323184314873,4212.323184314873,4212.323184314873,4166.033918553172,4166.033918553172,4166.033918553172,4166.033918553172,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4073.4553870297673,4073.4553870297673,4073.4553870297673,4073.4553870297673 -Pumped Storage Hydropower - National Class 11/Moderate,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 11/Conservative,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 12/Advanced,4642.821227075463,4595.924042963589,4549.026858851718,4549.026858851718,4502.129674739844,4502.129674739844,4455.23249062797,4408.335306516097,4408.335306516097,4361.438122404224,4361.438122404224,4314.54093829235,4314.54093829235,4267.643754180477,4267.643754180477,4267.643754180477,4220.746570068603,4220.746570068603,4220.746570068603,4220.746570068603,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4126.952201844856,4126.952201844856,4126.952201844856,4126.952201844856 -Pumped Storage Hydropower - National Class 12/Moderate,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 12/Conservative,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 13/Advanced,4698.142039316933,4650.686059121812,4603.230078926693,4603.230078926693,4555.774098731571,4555.774098731571,4508.318118536451,4460.86213834133,4460.86213834133,4413.40615814621,4413.40615814621,4365.950177951089,4365.950177951089,4318.494197755968,4318.494197755968,4318.494197755968,4271.038217560848,4271.038217560848,4271.038217560848,4271.038217560848,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4176.126257170607,4176.126257170607,4176.126257170607,4176.126257170607 -Pumped Storage Hydropower - National Class 13/Moderate,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 13/Conservative,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 14/Advanced,4750.211480336887,4702.229546192069,4654.247612047254,4654.247612047254,4606.2656779024355,4606.2656779024355,4558.283743757618,4510.301809612802,4510.301809612802,4462.319875467985,4462.319875467985,4414.337941323167,4414.337941323167,4366.35600717835,4366.35600717835,4366.35600717835,4318.374073033534,4318.374073033534,4318.374073033534,4318.374073033534,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4222.410204743899,4222.410204743899,4222.410204743899,4222.410204743899 -Pumped Storage Hydropower - National Class 14/Moderate,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 14/Conservative,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 15/Advanced,4800.143720333986,4751.657420128591,4703.171119923199,4703.171119923199,4654.684819717803,4654.684819717803,4606.19851951241,4557.712219307016,4557.712219307016,4509.225919101623,4509.225919101623,4460.739618896228,4460.739618896228,4412.253318690836,4412.253318690836,4412.253318690836,4363.767018485441,4363.767018485441,4363.767018485441,4363.767018485441,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4266.794418074654,4266.794418074654,4266.794418074654,4266.794418074654 -Pumped Storage Hydropower - National Class 15/Moderate,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 -Pumped Storage Hydropower - National Class 15/Conservative,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 +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_capex.csv b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_capex.csv index 0407ff7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,3230.5550033502764,3197.9231346295664,3165.291265908857,3165.291265908857,3132.6593971881466,3132.6593971881466,3100.027528467437,3067.3956597467272,3067.3956597467272,3034.7637910260178,3034.7637910260178,3002.1319223053074,3002.1319223053074,2969.5000535845975,2969.5000535845975,2969.5000535845975,2936.8681848638876,2936.8681848638876,2936.8681848638876,2936.8681848638876,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2871.6044474224677,2871.6044474224677,2871.6044474224677,2871.6044474224677 -Pumped Storage Hydropower - National Class 1/Moderate,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 1/Conservative,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 2/Advanced,3602.150335194042,3565.76497827289,3529.379621351739,3529.379621351739,3492.9942644305866,3492.9942644305866,3456.6089075094337,3420.2235505882823,3420.2235505882823,3383.838193667131,3383.838193667131,3347.4528367459784,3347.4528367459784,3311.0674798248265,3311.0674798248265,3311.0674798248265,3274.6821229036746,3274.6821229036746,3274.6821229036746,3274.6821229036746,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3201.9114090613703,3201.9114090613703,3201.9114090613703,3201.9114090613703 -Pumped Storage Hydropower - National Class 2/Moderate,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 2/Conservative,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 3/Advanced,3801.438774672772,3763.0404032114307,3724.6420317500906,3724.6420317500906,3686.2436602887487,3686.2436602887487,3647.8452888274073,3609.4469173660664,3609.4469173660664,3571.048545904726,3571.048545904726,3532.650174443384,3532.650174443384,3494.251802982043,3494.251802982043,3494.251802982043,3455.853431520702,3455.853431520702,3455.853431520702,3455.853431520702,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3379.0566885980193,3379.0566885980193,3379.0566885980193,3379.0566885980193 -Pumped Storage Hydropower - National Class 3/Moderate,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 3/Conservative,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 4/Advanced,3953.33923794259,3913.406518367412,3873.4737987922354,3873.4737987922354,3833.541079217057,3833.541079217057,3793.6083596418794,3753.675640066702,3753.675640066702,3713.7429204915247,3713.7429204915247,3673.8102009163463,3673.8102009163463,3633.8774813411687,3633.8774813411687,3633.8774813411687,3593.944761765991,3593.944761765991,3593.944761765991,3593.944761765991,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3514.079322615635,3514.079322615635,3514.079322615635,3514.079322615635 -Pumped Storage Hydropower - National Class 4/Moderate,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 4/Conservative,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 5/Advanced,4075.1108685960276,4033.948132549603,3992.785396503179,3992.785396503179,3951.622660456754,3951.622660456754,3910.459924410329,3869.297188363905,3869.297188363905,3828.134452317481,3828.134452317481,3786.971716271056,3786.971716271056,3745.8089802246313,3745.8089802246313,3745.8089802246313,3704.6462441782073,3704.6462441782073,3704.6462441782073,3704.6462441782073,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3622.320772085358,3622.320772085358,3622.320772085358,3622.320772085358 -Pumped Storage Hydropower - National Class 5/Moderate,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 5/Conservative,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 6/Advanced,4182.213669885324,4139.969087361229,4097.724504837136,4097.724504837136,4055.479922313041,4055.479922313041,4013.2353397889465,3970.9907572648526,3970.9907572648526,3928.746174740759,3928.746174740759,3886.501592216664,3886.501592216664,3844.25700969257,3844.25700969257,3844.25700969257,3802.012427168476,3802.012427168476,3802.012427168476,3802.012427168476,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3717.523262120287,3717.523262120287,3717.523262120287,3717.523262120287 -Pumped Storage Hydropower - National Class 6/Moderate,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 6/Conservative,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 7/Advanced,4278.697020950472,4235.477859122689,4192.2586972949075,4192.2586972949075,4149.039535467125,4149.039535467125,4105.820373639342,4062.601211811559,4062.601211811559,4019.3820499837775,4019.3820499837775,3976.162888155994,3976.162888155994,3932.9437263282116,3932.9437263282116,3932.9437263282116,3889.7245645004296,3889.7245645004296,3889.7245645004296,3889.7245645004296,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3803.2862408448636,3803.2862408448636,3803.2862408448636,3803.2862408448636 -Pumped Storage Hydropower - National Class 7/Moderate,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 7/Conservative,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 8/Advanced,4366.005197142596,4321.904134545196,4277.803071947797,4277.803071947797,4233.702009350396,4233.702009350396,4189.600946752997,4145.499884155596,4145.499884155596,4101.398821558198,4101.398821558198,4057.2977589607967,4057.2977589607967,4013.1966963633968,4013.1966963633968,4013.1966963633968,3969.095633765997,3969.095633765997,3969.095633765997,3969.095633765997,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3880.8935085711964,3880.8935085711964,3880.8935085711964,3880.8935085711964 -Pumped Storage Hydropower - National Class 8/Moderate,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 8/Conservative,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 9/Advanced,4442.109017521089,4397.23922946532,4352.3694414095535,4352.3694414095535,4307.499653353784,4307.499653353784,4262.629865298015,4217.760077242247,4217.760077242247,4172.890289186478,4172.890289186478,4128.02050113071,4128.02050113071,4083.150713074941,4083.150713074941,4083.150713074941,4038.2809250191726,4038.2809250191726,4038.2809250191726,4038.2809250191726,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3948.541348907635,3948.541348907635,3948.541348907635,3948.541348907635 -Pumped Storage Hydropower - National Class 9/Moderate,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 9/Conservative,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 10/Advanced,4515.647739687841,4470.03513625665,4424.422532825461,4424.422532825461,4378.80992939427,4378.80992939427,4333.1973259630795,4287.584722531889,4287.584722531889,4241.9721191007,4241.9721191007,4196.359515669508,4196.359515669508,4150.746912238318,4150.746912238318,4150.746912238318,4105.134308807128,4105.134308807128,4105.134308807128,4105.134308807128,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4013.909101944747,4013.909101944747,4013.909101944747,4013.909101944747 -Pumped Storage Hydropower - National Class 10/Moderate,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 10/Conservative,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 11/Advanced,4582.637310408489,4536.348044646786,4490.058778885085,4490.058778885085,4443.769513123382,4443.769513123382,4397.480247361681,4351.190981599979,4351.190981599979,4304.901715838278,4304.901715838278,4258.6124500765745,4258.6124500765745,4212.323184314873,4212.323184314873,4212.323184314873,4166.033918553172,4166.033918553172,4166.033918553172,4166.033918553172,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4073.4553870297673,4073.4553870297673,4073.4553870297673,4073.4553870297673 -Pumped Storage Hydropower - National Class 11/Moderate,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 11/Conservative,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 12/Advanced,4642.821227075463,4595.924042963589,4549.026858851718,4549.026858851718,4502.129674739844,4502.129674739844,4455.23249062797,4408.335306516097,4408.335306516097,4361.438122404224,4361.438122404224,4314.54093829235,4314.54093829235,4267.643754180477,4267.643754180477,4267.643754180477,4220.746570068603,4220.746570068603,4220.746570068603,4220.746570068603,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4126.952201844856,4126.952201844856,4126.952201844856,4126.952201844856 -Pumped Storage Hydropower - National Class 12/Moderate,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 12/Conservative,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 13/Advanced,4698.142039316933,4650.686059121812,4603.230078926693,4603.230078926693,4555.774098731571,4555.774098731571,4508.318118536451,4460.86213834133,4460.86213834133,4413.40615814621,4413.40615814621,4365.950177951089,4365.950177951089,4318.494197755968,4318.494197755968,4318.494197755968,4271.038217560848,4271.038217560848,4271.038217560848,4271.038217560848,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4176.126257170607,4176.126257170607,4176.126257170607,4176.126257170607 -Pumped Storage Hydropower - National Class 13/Moderate,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 13/Conservative,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 14/Advanced,4750.211480336887,4702.229546192069,4654.247612047254,4654.247612047254,4606.2656779024355,4606.2656779024355,4558.283743757618,4510.301809612802,4510.301809612802,4462.319875467985,4462.319875467985,4414.337941323167,4414.337941323167,4366.35600717835,4366.35600717835,4366.35600717835,4318.374073033534,4318.374073033534,4318.374073033534,4318.374073033534,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4222.410204743899,4222.410204743899,4222.410204743899,4222.410204743899 -Pumped Storage Hydropower - National Class 14/Moderate,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 14/Conservative,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 15/Advanced,4800.143720333986,4751.657420128591,4703.171119923199,4703.171119923199,4654.684819717803,4654.684819717803,4606.19851951241,4557.712219307016,4557.712219307016,4509.225919101623,4509.225919101623,4460.739618896228,4460.739618896228,4412.253318690836,4412.253318690836,4412.253318690836,4363.767018485441,4363.767018485441,4363.767018485441,4363.767018485441,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4266.794418074654,4266.794418074654,4266.794418074654,4266.794418074654 -Pumped Storage Hydropower - National Class 15/Moderate,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 -Pumped Storage Hydropower - National Class 15/Conservative,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 +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_capex.csv b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_capex.csv index 0407ff7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,3230.5550033502764,3197.9231346295664,3165.291265908857,3165.291265908857,3132.6593971881466,3132.6593971881466,3100.027528467437,3067.3956597467272,3067.3956597467272,3034.7637910260178,3034.7637910260178,3002.1319223053074,3002.1319223053074,2969.5000535845975,2969.5000535845975,2969.5000535845975,2936.8681848638876,2936.8681848638876,2936.8681848638876,2936.8681848638876,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2904.236316143178,2871.6044474224677,2871.6044474224677,2871.6044474224677,2871.6044474224677 -Pumped Storage Hydropower - National Class 1/Moderate,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 1/Conservative,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764,3230.5550033502764 -Pumped Storage Hydropower - National Class 2/Advanced,3602.150335194042,3565.76497827289,3529.379621351739,3529.379621351739,3492.9942644305866,3492.9942644305866,3456.6089075094337,3420.2235505882823,3420.2235505882823,3383.838193667131,3383.838193667131,3347.4528367459784,3347.4528367459784,3311.0674798248265,3311.0674798248265,3311.0674798248265,3274.6821229036746,3274.6821229036746,3274.6821229036746,3274.6821229036746,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3238.2967659825226,3201.9114090613703,3201.9114090613703,3201.9114090613703,3201.9114090613703 -Pumped Storage Hydropower - National Class 2/Moderate,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 2/Conservative,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042,3602.150335194042 -Pumped Storage Hydropower - National Class 3/Advanced,3801.438774672772,3763.0404032114307,3724.6420317500906,3724.6420317500906,3686.2436602887487,3686.2436602887487,3647.8452888274073,3609.4469173660664,3609.4469173660664,3571.048545904726,3571.048545904726,3532.650174443384,3532.650174443384,3494.251802982043,3494.251802982043,3494.251802982043,3455.853431520702,3455.853431520702,3455.853431520702,3455.853431520702,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3417.455060059361,3379.0566885980193,3379.0566885980193,3379.0566885980193,3379.0566885980193 -Pumped Storage Hydropower - National Class 3/Moderate,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 3/Conservative,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772,3801.438774672772 -Pumped Storage Hydropower - National Class 4/Advanced,3953.33923794259,3913.406518367412,3873.4737987922354,3873.4737987922354,3833.541079217057,3833.541079217057,3793.6083596418794,3753.675640066702,3753.675640066702,3713.7429204915247,3713.7429204915247,3673.8102009163463,3673.8102009163463,3633.8774813411687,3633.8774813411687,3633.8774813411687,3593.944761765991,3593.944761765991,3593.944761765991,3593.944761765991,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3554.0120421908136,3514.079322615635,3514.079322615635,3514.079322615635,3514.079322615635 -Pumped Storage Hydropower - National Class 4/Moderate,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 4/Conservative,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259,3953.33923794259 -Pumped Storage Hydropower - National Class 5/Advanced,4075.1108685960276,4033.948132549603,3992.785396503179,3992.785396503179,3951.622660456754,3951.622660456754,3910.459924410329,3869.297188363905,3869.297188363905,3828.134452317481,3828.134452317481,3786.971716271056,3786.971716271056,3745.8089802246313,3745.8089802246313,3745.8089802246313,3704.6462441782073,3704.6462441782073,3704.6462441782073,3704.6462441782073,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3663.483508131783,3622.320772085358,3622.320772085358,3622.320772085358,3622.320772085358 -Pumped Storage Hydropower - National Class 5/Moderate,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 5/Conservative,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276,4075.1108685960276 -Pumped Storage Hydropower - National Class 6/Advanced,4182.213669885324,4139.969087361229,4097.724504837136,4097.724504837136,4055.479922313041,4055.479922313041,4013.2353397889465,3970.9907572648526,3970.9907572648526,3928.746174740759,3928.746174740759,3886.501592216664,3886.501592216664,3844.25700969257,3844.25700969257,3844.25700969257,3802.012427168476,3802.012427168476,3802.012427168476,3802.012427168476,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3759.767844644382,3717.523262120287,3717.523262120287,3717.523262120287,3717.523262120287 -Pumped Storage Hydropower - National Class 6/Moderate,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 6/Conservative,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324,4182.213669885324 -Pumped Storage Hydropower - National Class 7/Advanced,4278.697020950472,4235.477859122689,4192.2586972949075,4192.2586972949075,4149.039535467125,4149.039535467125,4105.820373639342,4062.601211811559,4062.601211811559,4019.3820499837775,4019.3820499837775,3976.162888155994,3976.162888155994,3932.9437263282116,3932.9437263282116,3932.9437263282116,3889.7245645004296,3889.7245645004296,3889.7245645004296,3889.7245645004296,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3846.505402672647,3803.2862408448636,3803.2862408448636,3803.2862408448636,3803.2862408448636 -Pumped Storage Hydropower - National Class 7/Moderate,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 7/Conservative,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472,4278.697020950472 -Pumped Storage Hydropower - National Class 8/Advanced,4366.005197142596,4321.904134545196,4277.803071947797,4277.803071947797,4233.702009350396,4233.702009350396,4189.600946752997,4145.499884155596,4145.499884155596,4101.398821558198,4101.398821558198,4057.2977589607967,4057.2977589607967,4013.1966963633968,4013.1966963633968,4013.1966963633968,3969.095633765997,3969.095633765997,3969.095633765997,3969.095633765997,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3924.9945711685973,3880.8935085711964,3880.8935085711964,3880.8935085711964,3880.8935085711964 -Pumped Storage Hydropower - National Class 8/Moderate,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 8/Conservative,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596,4366.005197142596 -Pumped Storage Hydropower - National Class 9/Advanced,4442.109017521089,4397.23922946532,4352.3694414095535,4352.3694414095535,4307.499653353784,4307.499653353784,4262.629865298015,4217.760077242247,4217.760077242247,4172.890289186478,4172.890289186478,4128.02050113071,4128.02050113071,4083.150713074941,4083.150713074941,4083.150713074941,4038.2809250191726,4038.2809250191726,4038.2809250191726,4038.2809250191726,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3993.4111369634043,3948.541348907635,3948.541348907635,3948.541348907635,3948.541348907635 -Pumped Storage Hydropower - National Class 9/Moderate,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 9/Conservative,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089,4442.109017521089 -Pumped Storage Hydropower - National Class 10/Advanced,4515.647739687841,4470.03513625665,4424.422532825461,4424.422532825461,4378.80992939427,4378.80992939427,4333.1973259630795,4287.584722531889,4287.584722531889,4241.9721191007,4241.9721191007,4196.359515669508,4196.359515669508,4150.746912238318,4150.746912238318,4150.746912238318,4105.134308807128,4105.134308807128,4105.134308807128,4105.134308807128,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4059.521705375938,4013.909101944747,4013.909101944747,4013.909101944747,4013.909101944747 -Pumped Storage Hydropower - National Class 10/Moderate,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 10/Conservative,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841,4515.647739687841 -Pumped Storage Hydropower - National Class 11/Advanced,4582.637310408489,4536.348044646786,4490.058778885085,4490.058778885085,4443.769513123382,4443.769513123382,4397.480247361681,4351.190981599979,4351.190981599979,4304.901715838278,4304.901715838278,4258.6124500765745,4258.6124500765745,4212.323184314873,4212.323184314873,4212.323184314873,4166.033918553172,4166.033918553172,4166.033918553172,4166.033918553172,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4119.74465279147,4073.4553870297673,4073.4553870297673,4073.4553870297673,4073.4553870297673 -Pumped Storage Hydropower - National Class 11/Moderate,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 11/Conservative,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489,4582.637310408489 -Pumped Storage Hydropower - National Class 12/Advanced,4642.821227075463,4595.924042963589,4549.026858851718,4549.026858851718,4502.129674739844,4502.129674739844,4455.23249062797,4408.335306516097,4408.335306516097,4361.438122404224,4361.438122404224,4314.54093829235,4314.54093829235,4267.643754180477,4267.643754180477,4267.643754180477,4220.746570068603,4220.746570068603,4220.746570068603,4220.746570068603,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4173.849385956731,4126.952201844856,4126.952201844856,4126.952201844856,4126.952201844856 -Pumped Storage Hydropower - National Class 12/Moderate,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 12/Conservative,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463,4642.821227075463 -Pumped Storage Hydropower - National Class 13/Advanced,4698.142039316933,4650.686059121812,4603.230078926693,4603.230078926693,4555.774098731571,4555.774098731571,4508.318118536451,4460.86213834133,4460.86213834133,4413.40615814621,4413.40615814621,4365.950177951089,4365.950177951089,4318.494197755968,4318.494197755968,4318.494197755968,4271.038217560848,4271.038217560848,4271.038217560848,4271.038217560848,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4223.582237365728,4176.126257170607,4176.126257170607,4176.126257170607,4176.126257170607 -Pumped Storage Hydropower - National Class 13/Moderate,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 13/Conservative,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933,4698.142039316933 -Pumped Storage Hydropower - National Class 14/Advanced,4750.211480336887,4702.229546192069,4654.247612047254,4654.247612047254,4606.2656779024355,4606.2656779024355,4558.283743757618,4510.301809612802,4510.301809612802,4462.319875467985,4462.319875467985,4414.337941323167,4414.337941323167,4366.35600717835,4366.35600717835,4366.35600717835,4318.374073033534,4318.374073033534,4318.374073033534,4318.374073033534,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4270.3921388887165,4222.410204743899,4222.410204743899,4222.410204743899,4222.410204743899 -Pumped Storage Hydropower - National Class 14/Moderate,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 14/Conservative,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887,4750.211480336887 -Pumped Storage Hydropower - National Class 15/Advanced,4800.143720333986,4751.657420128591,4703.171119923199,4703.171119923199,4654.684819717803,4654.684819717803,4606.19851951241,4557.712219307016,4557.712219307016,4509.225919101623,4509.225919101623,4460.739618896228,4460.739618896228,4412.253318690836,4412.253318690836,4412.253318690836,4363.767018485441,4363.767018485441,4363.767018485441,4363.767018485441,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4315.280718280048,4266.794418074654,4266.794418074654,4266.794418074654,4266.794418074654 -Pumped Storage Hydropower - National Class 15/Moderate,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 -Pumped Storage Hydropower - National Class 15/Conservative,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986,4800.143720333986 +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/df_cff.csv b/tests/data/Pumped_Storage_Hydropower/R&D/df_cff.csv index d4fed25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 c670970..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 0a23ae4..7f3bb90 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/df_wacc.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -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 -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 -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 -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 -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 +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 index c01a00b..58138da 100644 --- a/tests/data/Residential_Battery_Storage/Market/20/df_capex.csv +++ b/tests/data/Residential_Battery_Storage/Market/20/df_capex.csv @@ -1,7 +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,3998.0365546474777,2876.178837433127,2714.725087401722,2576.5981749311845,2483.763116654416,2390.928058377648,2298.0930001008805,2205.257941824111,2112.422883547344,2072.6985808127283,2032.9742780781125,1993.2499753434972,1953.5256726088812,1913.801369874266,1874.0770671396506,1834.3527644050343,1794.628461670419,1754.9041589358037,1715.1798562011882,1675.4555534665724,1635.731250731957,1596.006947997341,1556.2826452627255,1516.5583425281106,1476.8340397934949,1437.109737058879,1397.3854343242635,1357.661131589648,1317.936828855032 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3998.0365546474777,3783.4693394218416,3587.411769916858,3405.9335772872114,3301.250925332893,3207.554475031787,3125.4771380315524,3045.2097452682588,2972.256680287467,2935.103471783873,2897.950263280281,2860.797054776687,2823.643846273094,2786.4906377695006,2749.337429265907,2712.1842207623135,2675.0310122587202,2637.877803755128,2600.7245952515345,2563.5713867479412,2526.4181782443475,2489.2649697407533,2452.1117612371604,2414.9585527335676,2377.805344229974,2340.65213572638,2303.4989272227886,2266.3457187191943,2229.192510215599 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3998.0365546474777,4146.1119825973865,4175.727068187365,4116.496897007403,3962.4984519395007,3808.500006871598,3654.501561803694,3500.5031167357924,3346.5046716678885,3336.948393813685,3327.3921159594797,3317.835838105275,3308.2795602510687,3298.723282396864,3289.167004542659,3279.610726688453,3270.054448834248,3260.4981709800436,3250.9418931258388,3241.3856152716335,3231.829337417428,3222.273059563225,3212.7167817090185,3203.1605038548123,3193.6042260006066,3184.047948146404,3174.4916702921973,3164.935392437992,3155.379114583785 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4964.45799333395,3571.420327098995,3370.9393287535904,3199.4238247465582,3084.1483036690975,2968.872782591636,2853.597261514176,2738.3217404367147,2623.0462193592543,2573.7195987681453,2524.3929781770357,2475.066357585927,2425.7397369948176,2376.4131164037094,2327.086495812601,2277.7598752214917,2228.4332546303826,2179.1066340392745,2129.7800134481654,2080.4533928570568,2031.1267722659477,1981.800151674839,1932.4735310837304,1883.1469104926218,1833.820289901513,1784.4936693104041,1735.167048719295,1685.8404281281864,1636.5138075370771 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4964.45799333395,4668.621703883673,4395.0066591004415,4138.860622920961,3998.606326423134,3873.494335092778,3764.789189891377,3659.4107384916524,3563.7778988801133,3519.230675144111,3474.6834514081106,3430.1362276721093,3385.589003936107,3341.0417802001066,3296.4945564641043,3251.947332728103,3207.400108992101,3162.8528852561017,3118.3056615201,3073.758437784098,3029.2112140480967,2984.663990312094,2940.1167665760927,2895.5695428400923,2851.022319104091,2806.475095368089,2761.927871632089,2717.3806478960864,2672.833424160084 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4964.45799333395,5148.326807901874,5185.100570815458,5111.553044988288,4920.329477837649,4729.105910687008,4537.882343536366,4346.658776385727,4155.435209235085,4143.568949552022,4131.702689868956,4119.836430185894,4107.97017050283,4096.103910819766,4084.237651136702,4072.3713914536374,4060.5051317705734,4048.6388720875098,4036.7726124044466,4024.906352721383,4013.0400930383184,4001.173833355256,3989.307573672192,3977.441313989127,3965.5750543060626,3953.7087946230013,3941.842534939936,3929.9762752568727,3918.1100155738054 +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_capex.csv b/tests/data/Residential_Battery_Storage/Market/30/df_capex.csv index c01a00b..58138da 100644 --- a/tests/data/Residential_Battery_Storage/Market/30/df_capex.csv +++ b/tests/data/Residential_Battery_Storage/Market/30/df_capex.csv @@ -1,7 +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,3998.0365546474777,2876.178837433127,2714.725087401722,2576.5981749311845,2483.763116654416,2390.928058377648,2298.0930001008805,2205.257941824111,2112.422883547344,2072.6985808127283,2032.9742780781125,1993.2499753434972,1953.5256726088812,1913.801369874266,1874.0770671396506,1834.3527644050343,1794.628461670419,1754.9041589358037,1715.1798562011882,1675.4555534665724,1635.731250731957,1596.006947997341,1556.2826452627255,1516.5583425281106,1476.8340397934949,1437.109737058879,1397.3854343242635,1357.661131589648,1317.936828855032 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3998.0365546474777,3783.4693394218416,3587.411769916858,3405.9335772872114,3301.250925332893,3207.554475031787,3125.4771380315524,3045.2097452682588,2972.256680287467,2935.103471783873,2897.950263280281,2860.797054776687,2823.643846273094,2786.4906377695006,2749.337429265907,2712.1842207623135,2675.0310122587202,2637.877803755128,2600.7245952515345,2563.5713867479412,2526.4181782443475,2489.2649697407533,2452.1117612371604,2414.9585527335676,2377.805344229974,2340.65213572638,2303.4989272227886,2266.3457187191943,2229.192510215599 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3998.0365546474777,4146.1119825973865,4175.727068187365,4116.496897007403,3962.4984519395007,3808.500006871598,3654.501561803694,3500.5031167357924,3346.5046716678885,3336.948393813685,3327.3921159594797,3317.835838105275,3308.2795602510687,3298.723282396864,3289.167004542659,3279.610726688453,3270.054448834248,3260.4981709800436,3250.9418931258388,3241.3856152716335,3231.829337417428,3222.273059563225,3212.7167817090185,3203.1605038548123,3193.6042260006066,3184.047948146404,3174.4916702921973,3164.935392437992,3155.379114583785 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4964.45799333395,3571.420327098995,3370.9393287535904,3199.4238247465582,3084.1483036690975,2968.872782591636,2853.597261514176,2738.3217404367147,2623.0462193592543,2573.7195987681453,2524.3929781770357,2475.066357585927,2425.7397369948176,2376.4131164037094,2327.086495812601,2277.7598752214917,2228.4332546303826,2179.1066340392745,2129.7800134481654,2080.4533928570568,2031.1267722659477,1981.800151674839,1932.4735310837304,1883.1469104926218,1833.820289901513,1784.4936693104041,1735.167048719295,1685.8404281281864,1636.5138075370771 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4964.45799333395,4668.621703883673,4395.0066591004415,4138.860622920961,3998.606326423134,3873.494335092778,3764.789189891377,3659.4107384916524,3563.7778988801133,3519.230675144111,3474.6834514081106,3430.1362276721093,3385.589003936107,3341.0417802001066,3296.4945564641043,3251.947332728103,3207.400108992101,3162.8528852561017,3118.3056615201,3073.758437784098,3029.2112140480967,2984.663990312094,2940.1167665760927,2895.5695428400923,2851.022319104091,2806.475095368089,2761.927871632089,2717.3806478960864,2672.833424160084 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4964.45799333395,5148.326807901874,5185.100570815458,5111.553044988288,4920.329477837649,4729.105910687008,4537.882343536366,4346.658776385727,4155.435209235085,4143.568949552022,4131.702689868956,4119.836430185894,4107.97017050283,4096.103910819766,4084.237651136702,4072.3713914536374,4060.5051317705734,4048.6388720875098,4036.7726124044466,4024.906352721383,4013.0400930383184,4001.173833355256,3989.307573672192,3977.441313989127,3965.5750543060626,3953.7087946230013,3941.842534939936,3929.9762752568727,3918.1100155738054 +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_capex.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_capex.csv index c01a00b..58138da 100644 --- a/tests/data/Residential_Battery_Storage/Market/TechLife/df_capex.csv +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_capex.csv @@ -1,7 +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,3998.0365546474777,2876.178837433127,2714.725087401722,2576.5981749311845,2483.763116654416,2390.928058377648,2298.0930001008805,2205.257941824111,2112.422883547344,2072.6985808127283,2032.9742780781125,1993.2499753434972,1953.5256726088812,1913.801369874266,1874.0770671396506,1834.3527644050343,1794.628461670419,1754.9041589358037,1715.1798562011882,1675.4555534665724,1635.731250731957,1596.006947997341,1556.2826452627255,1516.5583425281106,1476.8340397934949,1437.109737058879,1397.3854343242635,1357.661131589648,1317.936828855032 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3998.0365546474777,3783.4693394218416,3587.411769916858,3405.9335772872114,3301.250925332893,3207.554475031787,3125.4771380315524,3045.2097452682588,2972.256680287467,2935.103471783873,2897.950263280281,2860.797054776687,2823.643846273094,2786.4906377695006,2749.337429265907,2712.1842207623135,2675.0310122587202,2637.877803755128,2600.7245952515345,2563.5713867479412,2526.4181782443475,2489.2649697407533,2452.1117612371604,2414.9585527335676,2377.805344229974,2340.65213572638,2303.4989272227886,2266.3457187191943,2229.192510215599 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3998.0365546474777,4146.1119825973865,4175.727068187365,4116.496897007403,3962.4984519395007,3808.500006871598,3654.501561803694,3500.5031167357924,3346.5046716678885,3336.948393813685,3327.3921159594797,3317.835838105275,3308.2795602510687,3298.723282396864,3289.167004542659,3279.610726688453,3270.054448834248,3260.4981709800436,3250.9418931258388,3241.3856152716335,3231.829337417428,3222.273059563225,3212.7167817090185,3203.1605038548123,3193.6042260006066,3184.047948146404,3174.4916702921973,3164.935392437992,3155.379114583785 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4964.45799333395,3571.420327098995,3370.9393287535904,3199.4238247465582,3084.1483036690975,2968.872782591636,2853.597261514176,2738.3217404367147,2623.0462193592543,2573.7195987681453,2524.3929781770357,2475.066357585927,2425.7397369948176,2376.4131164037094,2327.086495812601,2277.7598752214917,2228.4332546303826,2179.1066340392745,2129.7800134481654,2080.4533928570568,2031.1267722659477,1981.800151674839,1932.4735310837304,1883.1469104926218,1833.820289901513,1784.4936693104041,1735.167048719295,1685.8404281281864,1636.5138075370771 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4964.45799333395,4668.621703883673,4395.0066591004415,4138.860622920961,3998.606326423134,3873.494335092778,3764.789189891377,3659.4107384916524,3563.7778988801133,3519.230675144111,3474.6834514081106,3430.1362276721093,3385.589003936107,3341.0417802001066,3296.4945564641043,3251.947332728103,3207.400108992101,3162.8528852561017,3118.3056615201,3073.758437784098,3029.2112140480967,2984.663990312094,2940.1167665760927,2895.5695428400923,2851.022319104091,2806.475095368089,2761.927871632089,2717.3806478960864,2672.833424160084 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4964.45799333395,5148.326807901874,5185.100570815458,5111.553044988288,4920.329477837649,4729.105910687008,4537.882343536366,4346.658776385727,4155.435209235085,4143.568949552022,4131.702689868956,4119.836430185894,4107.97017050283,4096.103910819766,4084.237651136702,4072.3713914536374,4060.5051317705734,4048.6388720875098,4036.7726124044466,4024.906352721383,4013.0400930383184,4001.173833355256,3989.307573672192,3977.441313989127,3965.5750543060626,3953.7087946230013,3941.842534939936,3929.9762752568727,3918.1100155738054 +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/df_cff.csv b/tests/data/Residential_Battery_Storage/Market/df_cff.csv index 5263a8a..68ce22d 100644 --- a/tests/data/Residential_Battery_Storage/Market/df_cff.csv +++ b/tests/data/Residential_Battery_Storage/Market/df_cff.csv @@ -1,4 +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,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -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 -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 +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 index c01a00b..58138da 100644 --- a/tests/data/Residential_Battery_Storage/R&D/20/df_capex.csv +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_capex.csv @@ -1,7 +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,3998.0365546474777,2876.178837433127,2714.725087401722,2576.5981749311845,2483.763116654416,2390.928058377648,2298.0930001008805,2205.257941824111,2112.422883547344,2072.6985808127283,2032.9742780781125,1993.2499753434972,1953.5256726088812,1913.801369874266,1874.0770671396506,1834.3527644050343,1794.628461670419,1754.9041589358037,1715.1798562011882,1675.4555534665724,1635.731250731957,1596.006947997341,1556.2826452627255,1516.5583425281106,1476.8340397934949,1437.109737058879,1397.3854343242635,1357.661131589648,1317.936828855032 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3998.0365546474777,3783.4693394218416,3587.411769916858,3405.9335772872114,3301.250925332893,3207.554475031787,3125.4771380315524,3045.2097452682588,2972.256680287467,2935.103471783873,2897.950263280281,2860.797054776687,2823.643846273094,2786.4906377695006,2749.337429265907,2712.1842207623135,2675.0310122587202,2637.877803755128,2600.7245952515345,2563.5713867479412,2526.4181782443475,2489.2649697407533,2452.1117612371604,2414.9585527335676,2377.805344229974,2340.65213572638,2303.4989272227886,2266.3457187191943,2229.192510215599 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3998.0365546474777,4146.1119825973865,4175.727068187365,4116.496897007403,3962.4984519395007,3808.500006871598,3654.501561803694,3500.5031167357924,3346.5046716678885,3336.948393813685,3327.3921159594797,3317.835838105275,3308.2795602510687,3298.723282396864,3289.167004542659,3279.610726688453,3270.054448834248,3260.4981709800436,3250.9418931258388,3241.3856152716335,3231.829337417428,3222.273059563225,3212.7167817090185,3203.1605038548123,3193.6042260006066,3184.047948146404,3174.4916702921973,3164.935392437992,3155.379114583785 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4964.45799333395,3571.420327098995,3370.9393287535904,3199.4238247465582,3084.1483036690975,2968.872782591636,2853.597261514176,2738.3217404367147,2623.0462193592543,2573.7195987681453,2524.3929781770357,2475.066357585927,2425.7397369948176,2376.4131164037094,2327.086495812601,2277.7598752214917,2228.4332546303826,2179.1066340392745,2129.7800134481654,2080.4533928570568,2031.1267722659477,1981.800151674839,1932.4735310837304,1883.1469104926218,1833.820289901513,1784.4936693104041,1735.167048719295,1685.8404281281864,1636.5138075370771 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4964.45799333395,4668.621703883673,4395.0066591004415,4138.860622920961,3998.606326423134,3873.494335092778,3764.789189891377,3659.4107384916524,3563.7778988801133,3519.230675144111,3474.6834514081106,3430.1362276721093,3385.589003936107,3341.0417802001066,3296.4945564641043,3251.947332728103,3207.400108992101,3162.8528852561017,3118.3056615201,3073.758437784098,3029.2112140480967,2984.663990312094,2940.1167665760927,2895.5695428400923,2851.022319104091,2806.475095368089,2761.927871632089,2717.3806478960864,2672.833424160084 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4964.45799333395,5148.326807901874,5185.100570815458,5111.553044988288,4920.329477837649,4729.105910687008,4537.882343536366,4346.658776385727,4155.435209235085,4143.568949552022,4131.702689868956,4119.836430185894,4107.97017050283,4096.103910819766,4084.237651136702,4072.3713914536374,4060.5051317705734,4048.6388720875098,4036.7726124044466,4024.906352721383,4013.0400930383184,4001.173833355256,3989.307573672192,3977.441313989127,3965.5750543060626,3953.7087946230013,3941.842534939936,3929.9762752568727,3918.1100155738054 +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_capex.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_capex.csv index c01a00b..58138da 100644 --- a/tests/data/Residential_Battery_Storage/R&D/30/df_capex.csv +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_capex.csv @@ -1,7 +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,3998.0365546474777,2876.178837433127,2714.725087401722,2576.5981749311845,2483.763116654416,2390.928058377648,2298.0930001008805,2205.257941824111,2112.422883547344,2072.6985808127283,2032.9742780781125,1993.2499753434972,1953.5256726088812,1913.801369874266,1874.0770671396506,1834.3527644050343,1794.628461670419,1754.9041589358037,1715.1798562011882,1675.4555534665724,1635.731250731957,1596.006947997341,1556.2826452627255,1516.5583425281106,1476.8340397934949,1437.109737058879,1397.3854343242635,1357.661131589648,1317.936828855032 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3998.0365546474777,3783.4693394218416,3587.411769916858,3405.9335772872114,3301.250925332893,3207.554475031787,3125.4771380315524,3045.2097452682588,2972.256680287467,2935.103471783873,2897.950263280281,2860.797054776687,2823.643846273094,2786.4906377695006,2749.337429265907,2712.1842207623135,2675.0310122587202,2637.877803755128,2600.7245952515345,2563.5713867479412,2526.4181782443475,2489.2649697407533,2452.1117612371604,2414.9585527335676,2377.805344229974,2340.65213572638,2303.4989272227886,2266.3457187191943,2229.192510215599 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3998.0365546474777,4146.1119825973865,4175.727068187365,4116.496897007403,3962.4984519395007,3808.500006871598,3654.501561803694,3500.5031167357924,3346.5046716678885,3336.948393813685,3327.3921159594797,3317.835838105275,3308.2795602510687,3298.723282396864,3289.167004542659,3279.610726688453,3270.054448834248,3260.4981709800436,3250.9418931258388,3241.3856152716335,3231.829337417428,3222.273059563225,3212.7167817090185,3203.1605038548123,3193.6042260006066,3184.047948146404,3174.4916702921973,3164.935392437992,3155.379114583785 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4964.45799333395,3571.420327098995,3370.9393287535904,3199.4238247465582,3084.1483036690975,2968.872782591636,2853.597261514176,2738.3217404367147,2623.0462193592543,2573.7195987681453,2524.3929781770357,2475.066357585927,2425.7397369948176,2376.4131164037094,2327.086495812601,2277.7598752214917,2228.4332546303826,2179.1066340392745,2129.7800134481654,2080.4533928570568,2031.1267722659477,1981.800151674839,1932.4735310837304,1883.1469104926218,1833.820289901513,1784.4936693104041,1735.167048719295,1685.8404281281864,1636.5138075370771 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4964.45799333395,4668.621703883673,4395.0066591004415,4138.860622920961,3998.606326423134,3873.494335092778,3764.789189891377,3659.4107384916524,3563.7778988801133,3519.230675144111,3474.6834514081106,3430.1362276721093,3385.589003936107,3341.0417802001066,3296.4945564641043,3251.947332728103,3207.400108992101,3162.8528852561017,3118.3056615201,3073.758437784098,3029.2112140480967,2984.663990312094,2940.1167665760927,2895.5695428400923,2851.022319104091,2806.475095368089,2761.927871632089,2717.3806478960864,2672.833424160084 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4964.45799333395,5148.326807901874,5185.100570815458,5111.553044988288,4920.329477837649,4729.105910687008,4537.882343536366,4346.658776385727,4155.435209235085,4143.568949552022,4131.702689868956,4119.836430185894,4107.97017050283,4096.103910819766,4084.237651136702,4072.3713914536374,4060.5051317705734,4048.6388720875098,4036.7726124044466,4024.906352721383,4013.0400930383184,4001.173833355256,3989.307573672192,3977.441313989127,3965.5750543060626,3953.7087946230013,3941.842534939936,3929.9762752568727,3918.1100155738054 +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_capex.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_capex.csv index c01a00b..58138da 100644 --- a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_capex.csv +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_capex.csv @@ -1,7 +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,3998.0365546474777,2876.178837433127,2714.725087401722,2576.5981749311845,2483.763116654416,2390.928058377648,2298.0930001008805,2205.257941824111,2112.422883547344,2072.6985808127283,2032.9742780781125,1993.2499753434972,1953.5256726088812,1913.801369874266,1874.0770671396506,1834.3527644050343,1794.628461670419,1754.9041589358037,1715.1798562011882,1675.4555534665724,1635.731250731957,1596.006947997341,1556.2826452627255,1516.5583425281106,1476.8340397934949,1437.109737058879,1397.3854343242635,1357.661131589648,1317.936828855032 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3998.0365546474777,3783.4693394218416,3587.411769916858,3405.9335772872114,3301.250925332893,3207.554475031787,3125.4771380315524,3045.2097452682588,2972.256680287467,2935.103471783873,2897.950263280281,2860.797054776687,2823.643846273094,2786.4906377695006,2749.337429265907,2712.1842207623135,2675.0310122587202,2637.877803755128,2600.7245952515345,2563.5713867479412,2526.4181782443475,2489.2649697407533,2452.1117612371604,2414.9585527335676,2377.805344229974,2340.65213572638,2303.4989272227886,2266.3457187191943,2229.192510215599 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3998.0365546474777,4146.1119825973865,4175.727068187365,4116.496897007403,3962.4984519395007,3808.500006871598,3654.501561803694,3500.5031167357924,3346.5046716678885,3336.948393813685,3327.3921159594797,3317.835838105275,3308.2795602510687,3298.723282396864,3289.167004542659,3279.610726688453,3270.054448834248,3260.4981709800436,3250.9418931258388,3241.3856152716335,3231.829337417428,3222.273059563225,3212.7167817090185,3203.1605038548123,3193.6042260006066,3184.047948146404,3174.4916702921973,3164.935392437992,3155.379114583785 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4964.45799333395,3571.420327098995,3370.9393287535904,3199.4238247465582,3084.1483036690975,2968.872782591636,2853.597261514176,2738.3217404367147,2623.0462193592543,2573.7195987681453,2524.3929781770357,2475.066357585927,2425.7397369948176,2376.4131164037094,2327.086495812601,2277.7598752214917,2228.4332546303826,2179.1066340392745,2129.7800134481654,2080.4533928570568,2031.1267722659477,1981.800151674839,1932.4735310837304,1883.1469104926218,1833.820289901513,1784.4936693104041,1735.167048719295,1685.8404281281864,1636.5138075370771 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4964.45799333395,4668.621703883673,4395.0066591004415,4138.860622920961,3998.606326423134,3873.494335092778,3764.789189891377,3659.4107384916524,3563.7778988801133,3519.230675144111,3474.6834514081106,3430.1362276721093,3385.589003936107,3341.0417802001066,3296.4945564641043,3251.947332728103,3207.400108992101,3162.8528852561017,3118.3056615201,3073.758437784098,3029.2112140480967,2984.663990312094,2940.1167665760927,2895.5695428400923,2851.022319104091,2806.475095368089,2761.927871632089,2717.3806478960864,2672.833424160084 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4964.45799333395,5148.326807901874,5185.100570815458,5111.553044988288,4920.329477837649,4729.105910687008,4537.882343536366,4346.658776385727,4155.435209235085,4143.568949552022,4131.702689868956,4119.836430185894,4107.97017050283,4096.103910819766,4084.237651136702,4072.3713914536374,4060.5051317705734,4048.6388720875098,4036.7726124044466,4024.906352721383,4013.0400930383184,4001.173833355256,3989.307573672192,3977.441313989127,3965.5750543060626,3953.7087946230013,3941.842534939936,3929.9762752568727,3918.1100155738054 +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/df_cff.csv b/tests/data/Residential_Battery_Storage/R&D/df_cff.csv index 5263a8a..68ce22d 100644 --- a/tests/data/Residential_Battery_Storage/R&D/df_cff.csv +++ b/tests/data/Residential_Battery_Storage/R&D/df_cff.csv @@ -1,4 +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,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -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 -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 +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 eb8cc79..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 2/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 2/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 3/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 3/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 3/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 8/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 8/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 8/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 +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_lcoe.csv b/tests/data/Solar_-_CSP/Market/20/df_lcoe.csv index a0a1d28..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,95.00526561814871,90.77491225446846,85.62692126182253,80.1428470048121,74.64874760969803,69.15465099868295,63.6605575168063,58.16646756858008,52.67238163137816,52.11730268889275,51.56222397418638,51.007145491970306,50.45206724708643,49.896989244512,49.34191148936456,48.78683398690687,48.23175674255171,47.67667976186783,47.12160305058538,46.56652661460137,46.01145045998665,45.45637459299151,43.95109961324208,42.4872763808136,40.18258248307869,39.682106465109115,39.18163075027947,38.68115534563698,38.18068025844886 -CSP - Class 2/Moderate,95.00526561814871,92.27487294171237,88.63861412474688,84.66093134747219,80.67285721147448,76.68478414885578,72.69671229264233,68.70864179878957,64.72057285134355,64.32897419823342,63.93737555774298,63.54577693013343,63.15417831567293,62.76257971463712,62.37098112730963,61.979382553982056,61.5877839949542,61.196185450534664,60.80458692104105,60.412988406799805,60.02138990814746,59.6297914254302,57.953092324750365,56.314772946867095,53.50489283469064,53.15229424250402,52.799695667113276,52.447097108908956,52.09449856829364 -CSP - Class 2/Conservative,95.00526561814871,96.2465739996875,96.61371038109871,96.62504324705556,96.62499872369601,96.62495066768805,96.62489864122288,96.62484213103006,96.624780531385,96.62474120290643,96.62470133585614,96.62466091909515,96.62461994117488,96.62457839032633,96.62453625444962,96.62449352110163,96.6244501774835,96.62440621042859,96.62436160638877,96.62431635141985,96.62427043116844,96.62422383085536,94.44811313433009,92.30347900539566,88.10998901401402,88.10994240785001,88.10989508493073,88.10984702859375,88.10979822165575 -CSP - Class 3/Advanced,97.6789974678316,93.32825999068933,88.03293725714654,82.39166173524708,76.74006667397047,71.08847447855155,65.43688550416229,59.785300167193725,54.13371895903842,53.56233939845839,52.99096007234641,52.41958098555213,51.84820214305961,51.27682354999226,50.70544521161794,50.13406713335391,49.56268932077194,48.9913117796043,48.419934515749404,47.848557535277465,47.27718084443757,46.7058044496636,45.15632510420282,43.64951479076021,41.27714054672397,40.761967396851105,40.24679455902029,39.731622040485675,39.216449848727876 -CSP - Class 3/Moderate,97.6789974678316,94.87193861156173,91.1324116724597,87.04143441254479,82.93976063808657,78.83808796852853,74.73641654080339,70.63474651544645,66.53307808190851,66.12997962291108,65.7268811769039,65.32378274415589,64.9206843249431,64.51758591954919,64.11448752826618,63.71138915139421,63.30829078924189,62.905192442126875,62.50209411037611,62.09899579432562,61.69589749432182,61.29279921072104,59.566861651134076,57.880430885028574,54.988034973576454,54.62508186322671,54.262128770166065,53.89917569479655,53.53622263753256 -CSP - Class 3/Conservative,97.6789974678316,98.95675849117757,99.33467631191924,99.34634198228594,99.3462961514398,99.3462466842044,99.34619312991414,99.3461349602257,99.34607155162661,99.3460310682159,99.34599003041761,99.34594842676566,99.34590624547523,99.34586347443175,99.34582010118,99.34577611291142,99.34573149645134,99.34568623824644,99.34564032435074,99.34559374041055,99.34554647165098,99.34549850285885,97.105483473669,94.89786936258658,90.58123206079341,90.58118408597853,90.58113537335993,90.58108590578584,90.58103566556838 -CSP - Class 8/Advanced,121.92984938071409,116.48722331026458,109.85559595403464,102.78849884281101,95.70841196120408,88.62832868700944,81.54824946730156,74.46817482621468,67.38810538229154,66.66887858132796,65.94965207550219,65.23042587091872,64.5111999738513,63.791974390749004,63.072749128242805,62.3535241931517,61.634299592489185,60.91507533347078,60.195851423521134,59.47662787028116,58.75740468161693,58.03818186562714,56.087767203150236,54.19106239226042,51.20482477379457,50.55634806568612,49.907871750362105,49.25939583695376,48.61092033487731 -CSP - Class 8/Moderate,121.92984938071409,118.42742529023432,113.75125246513895,108.63268983933166,103.50066292381713,98.36863739910108,93.23661343754823,88.10459124123318,82.97257104862803,82.46516890276939,81.9577667732623,81.45036466044527,80.9429625646657,80.43556048628079,79.92815842565801,79.42075638317519,78.91335435922082,78.40595235419472,77.89855036850845,77.39114840258496,76.88374645686034,76.3763445317831,74.20381223401507,72.0810093046955,68.44019188308164,67.98332289009277,67.52645391886662,67.06958496990927,66.61271604374235 -CSP - Class 8/Conservative,121.92984938071409,123.53823728364179,124.01394317862207,124.0286273979358,124.02856970813531,124.02850744101217,124.0284400292888,124.02836680791056,124.02828699202804,124.0282360333379,124.02818437680972,124.02813200801046,124.02807891210598,124.02802507384696,124.02797047755536,124.02791510710834,124.0278589459222,124.02780197693667,124.02774418259712,124.02768554483583,124.02762604505483,124.02756566410443,121.20793585109696,118.42909085134924,112.9955026523995,112.99544226386791,112.9953809466223,112.99531867907284,112.99525543895474 +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_tc.csv b/tests/data/Solar_-_CSP/Market/20/df_tc.csv index 2f6981c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Moderate,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Conservative,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 +10 year CRF/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,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Moderate,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Conservative,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PFF/Advanced,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 -PFF/Moderate,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 -PFF/Conservative,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 +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_capex.csv b/tests/data/Solar_-_CSP/Market/30/df_capex.csv index eb8cc79..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 2/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 2/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 3/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 3/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 3/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 8/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 8/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 8/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 +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_lcoe.csv b/tests/data/Solar_-_CSP/Market/30/df_lcoe.csv index e89664a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,80.62574529690477,77.35527905889853,73.0821261153127,68.44125053745553,63.78940341370038,59.137559266762636,54.485718465565455,49.833881442621156,45.18204870834741,44.71820920876047,44.254369952720495,43.79053094526493,43.3266921915708,42.86285369695986,42.39901546690399,41.935177507030104,41.47133982312572,41.00750242114509,40.54366530721495,40.07982848764054,39.615991968912894,39.15215575771501,37.67381095387563,36.24276853807444,33.926676621938995,33.520851093694276,33.11502588516356,32.70920100377931,32.30337645720602 -CSP - Class 2/Moderate,80.62574529690477,78.62656657643603,75.63758093438625,72.27502931546985,68.9011053983179,65.52718262884702,62.1532611492917,58.77934112640289,55.40542275696651,55.078994375891156,54.75256600831041,54.42613765450357,54.09970931475743,53.77328098936669,53.44685267863466,53.120424382873175,52.79399610240276,52.46756783755346,52.14113958866489,51.81471135608613,51.48828314017703,51.161854941307766,49.46335050874192,47.809970775808935,44.92326309330928,44.63827128378552,44.35327949197853,44.068287718300205,43.78329596317522 -CSP - Class 2/Conservative,80.62574529690477,81.98257662933285,82.38427921062492,82.39668290908617,82.39663530380452,82.39658392134635,82.39652829359838,82.39646787176237,82.39640200818646,82.39635995739111,82.39631733074626,82.396274116342,82.39623030193731,82.39618587494871,82.39614082243887,82.3960951311034,82.39604878725758,82.39600177682362,82.39595408531562,82.3959056978243,82.39585659900288,82.39580677304936,80.07241682173131,77.78971152968508,73.34973632876823,73.34968717472518,73.34963726474778,73.34958658126281,73.3495351061479 -CSP - Class 3/Advanced,82.87720375230074,79.5145417399172,75.119747817308,70.34643260501606,65.5618236530517,60.77721776532291,55.9926153215867,51.20801676705671,46.423422627139686,45.945961874860075,45.46850137327952,44.99104112758337,44.51358114310071,44.036121425309545,43.55866197984244,43.08120281249157,42.60374392921442,42.126285336140086,41.64882703957521,41.17136904601021,40.69391136212673,40.21645399480401,38.69469566504044,37.22162881971805,34.83752183958481,34.41977871468376,34.002035918885525,33.58429345984084,33.166551345439274 -CSP - Class 3/Moderate,82.87720375230074,80.82283190480125,77.74958616275309,74.29180419104007,70.82231595870128,67.3528289077467,63.88334318458775,60.41385896087222,56.94437643916491,56.608362062354736,56.27234769943545,55.93633335069456,55.600319016427285,55.26430469693697,54.92829039253584,54.592276103544876,54.25626183029403,53.92024757312304,53.58423333238149,53.24821910842869,52.91220490163509,52.576190712381724,50.82780747885954,49.12587409070905,46.154394466992244,45.86103350077459,45.56767255279398,45.274311623474404,44.98095071325301 -CSP - Class 3/Conservative,82.87720375230074,84.27388020886505,84.6873793110915,84.70014726035764,84.70009825708472,84.70004536571356,84.69998810438412,84.69992590818198,84.69985811043614,84.69981482476427,84.69977094633232,84.69972646288065,84.69968136180874,84.6996356301636,84.69958925462797,84.69954222150675,84.69949451671337,84.69944612575662,84.6993970337252,84.69934722527202,84.69929668459957,84.69924539544185,82.30762606379143,79.95788614956764,75.38752527814474,75.38747468062901,75.38742330497995,75.38737113310825,75.38731814635936 -CSP - Class 8/Advanced,103.29801954812953,99.09913827475958,93.60105593929624,87.62650808938791,81.6377441897363,75.64898414720608,69.66022843981828,63.671477627987734,57.682732373072724,57.08172632886084,56.48072060021761,55.87971519367012,55.27871011592637,54.67770537388185,54.076700974626576,53.47569692545146,52.87469323385551,52.27368990755376,51.672686954484746,51.07168438281829,50.47068220096496,49.869680417584036,47.95415971844585,46.099929662174276,43.098923405080484,42.57308721478675,42.047251438752795,41.521416086608994,40.99558116828641 -CSP - Class 8/Moderate,103.29801954812953,100.74304389086849,96.905555763232,92.58403078619246,88.24777049665316,83.91151169418698,79.57525456309001,75.23899931942476,70.90274621817062,70.47978648704964,70.05682677341387,69.63386707762525,69.21090740005535,68.78794774108603,68.36498810111028,67.94202848053217,67.519068879767,67.09610929924243,66.67314973939848,66.25019020068748,65.82723068357569,65.40427118854275,63.2034852895372,61.06116835931664,57.32080393024121,56.951534387161786,56.58226486703834,56.21299537040455,55.84372589781069 -CSP - Class 8/Conservative,103.29801954812953,105.05609283100327,105.57658683711324,105.5926585553529,105.59259687224475,105.59253029497408,105.59245821699713,105.59237992722517,105.59229458648284,105.59224010043285,105.59218486824321,105.59212887448206,105.59207210328843,105.59201453835767,105.59195616292664,105.59189695975654,105.59183691111586,105.5917759987637,105.59171420393037,105.59165150729766,105.5915878889804,105.59152332850364,102.58106086239893,99.62331431667367,93.87035034038841,93.8702866505194,93.87022198117126,93.870156309574,93.87008961224612 +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_tc.csv b/tests/data/Solar_-_CSP/Market/30/df_tc.csv index 2f6981c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Moderate,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Conservative,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 +10 year CRF/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,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Moderate,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Conservative,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PFF/Advanced,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 -PFF/Moderate,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 -PFF/Conservative,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 +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_capex.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_capex.csv index eb8cc79..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 2/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 2/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 3/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 3/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 3/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 8/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 8/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 8/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 +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_lcoe.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_lcoe.csv index e89664a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,80.62574529690477,77.35527905889853,73.0821261153127,68.44125053745553,63.78940341370038,59.137559266762636,54.485718465565455,49.833881442621156,45.18204870834741,44.71820920876047,44.254369952720495,43.79053094526493,43.3266921915708,42.86285369695986,42.39901546690399,41.935177507030104,41.47133982312572,41.00750242114509,40.54366530721495,40.07982848764054,39.615991968912894,39.15215575771501,37.67381095387563,36.24276853807444,33.926676621938995,33.520851093694276,33.11502588516356,32.70920100377931,32.30337645720602 -CSP - Class 2/Moderate,80.62574529690477,78.62656657643603,75.63758093438625,72.27502931546985,68.9011053983179,65.52718262884702,62.1532611492917,58.77934112640289,55.40542275696651,55.078994375891156,54.75256600831041,54.42613765450357,54.09970931475743,53.77328098936669,53.44685267863466,53.120424382873175,52.79399610240276,52.46756783755346,52.14113958866489,51.81471135608613,51.48828314017703,51.161854941307766,49.46335050874192,47.809970775808935,44.92326309330928,44.63827128378552,44.35327949197853,44.068287718300205,43.78329596317522 -CSP - Class 2/Conservative,80.62574529690477,81.98257662933285,82.38427921062492,82.39668290908617,82.39663530380452,82.39658392134635,82.39652829359838,82.39646787176237,82.39640200818646,82.39635995739111,82.39631733074626,82.396274116342,82.39623030193731,82.39618587494871,82.39614082243887,82.3960951311034,82.39604878725758,82.39600177682362,82.39595408531562,82.3959056978243,82.39585659900288,82.39580677304936,80.07241682173131,77.78971152968508,73.34973632876823,73.34968717472518,73.34963726474778,73.34958658126281,73.3495351061479 -CSP - Class 3/Advanced,82.87720375230074,79.5145417399172,75.119747817308,70.34643260501606,65.5618236530517,60.77721776532291,55.9926153215867,51.20801676705671,46.423422627139686,45.945961874860075,45.46850137327952,44.99104112758337,44.51358114310071,44.036121425309545,43.55866197984244,43.08120281249157,42.60374392921442,42.126285336140086,41.64882703957521,41.17136904601021,40.69391136212673,40.21645399480401,38.69469566504044,37.22162881971805,34.83752183958481,34.41977871468376,34.002035918885525,33.58429345984084,33.166551345439274 -CSP - Class 3/Moderate,82.87720375230074,80.82283190480125,77.74958616275309,74.29180419104007,70.82231595870128,67.3528289077467,63.88334318458775,60.41385896087222,56.94437643916491,56.608362062354736,56.27234769943545,55.93633335069456,55.600319016427285,55.26430469693697,54.92829039253584,54.592276103544876,54.25626183029403,53.92024757312304,53.58423333238149,53.24821910842869,52.91220490163509,52.576190712381724,50.82780747885954,49.12587409070905,46.154394466992244,45.86103350077459,45.56767255279398,45.274311623474404,44.98095071325301 -CSP - Class 3/Conservative,82.87720375230074,84.27388020886505,84.6873793110915,84.70014726035764,84.70009825708472,84.70004536571356,84.69998810438412,84.69992590818198,84.69985811043614,84.69981482476427,84.69977094633232,84.69972646288065,84.69968136180874,84.6996356301636,84.69958925462797,84.69954222150675,84.69949451671337,84.69944612575662,84.6993970337252,84.69934722527202,84.69929668459957,84.69924539544185,82.30762606379143,79.95788614956764,75.38752527814474,75.38747468062901,75.38742330497995,75.38737113310825,75.38731814635936 -CSP - Class 8/Advanced,103.29801954812953,99.09913827475958,93.60105593929624,87.62650808938791,81.6377441897363,75.64898414720608,69.66022843981828,63.671477627987734,57.682732373072724,57.08172632886084,56.48072060021761,55.87971519367012,55.27871011592637,54.67770537388185,54.076700974626576,53.47569692545146,52.87469323385551,52.27368990755376,51.672686954484746,51.07168438281829,50.47068220096496,49.869680417584036,47.95415971844585,46.099929662174276,43.098923405080484,42.57308721478675,42.047251438752795,41.521416086608994,40.99558116828641 -CSP - Class 8/Moderate,103.29801954812953,100.74304389086849,96.905555763232,92.58403078619246,88.24777049665316,83.91151169418698,79.57525456309001,75.23899931942476,70.90274621817062,70.47978648704964,70.05682677341387,69.63386707762525,69.21090740005535,68.78794774108603,68.36498810111028,67.94202848053217,67.519068879767,67.09610929924243,66.67314973939848,66.25019020068748,65.82723068357569,65.40427118854275,63.2034852895372,61.06116835931664,57.32080393024121,56.951534387161786,56.58226486703834,56.21299537040455,55.84372589781069 -CSP - Class 8/Conservative,103.29801954812953,105.05609283100327,105.57658683711324,105.5926585553529,105.59259687224475,105.59253029497408,105.59245821699713,105.59237992722517,105.59229458648284,105.59224010043285,105.59218486824321,105.59212887448206,105.59207210328843,105.59201453835767,105.59195616292664,105.59189695975654,105.59183691111586,105.5917759987637,105.59171420393037,105.59165150729766,105.5915878889804,105.59152332850364,102.58106086239893,99.62331431667367,93.87035034038841,93.8702866505194,93.87022198117126,93.870156309574,93.87008961224612 +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_tc.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_tc.csv index 2f6981c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Moderate,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Conservative,0.1310034047950285,0.1321969392948942,0.13254924791900552,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 +10 year CRF/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,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Moderate,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Conservative,0.8089526151758044,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PFF/Advanced,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 -PFF/Moderate,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 -PFF/Conservative,0.7042947032667264,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7024974359181954,0.7006776804543309,0.6969685126925473,0.6969684702922699,0.6969684272398918,0.6969683835202526,0.6969683391177185 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 +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,0.9248975646762919,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 +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/df_cff.csv b/tests/data/Solar_-_CSP/Market/df_cff.csv index 7397e7d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 ee2c467..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.08120081422205226,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Moderate,0.08120081422205226,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Conservative,0.08120081422205226,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Real - Advanced,0.05237650858550724,0.05425947518125884,0.054813709669086164,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Moderate,0.05237650858550724,0.05425947518125884,0.054813709669086164,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Conservative,0.05237650858550724,0.05425947518125884,0.054813709669086164,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 +WACC 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 f4ebe9d..d2637fe 100644 --- a/tests/data/Solar_-_CSP/Market/df_wacc.csv +++ b/tests/data/Solar_-_CSP/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08040792160373478,0.0823402708464287,0.08290922098827314,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.496383635732837,0.496370333020451,0.496369529468247,0.496370529616915,0.496371606093331,0.496372767981721,0.496374025867423,0.496375392160305,0.496376881505575,0.496377832382852,0.496378796281871,0.496379773471962,0.496380764229938,0.496381768840352,0.496382787595767,0.496383820797047,0.496384868753648,0.496385931783927,0.496387010215467,0.496388104385413,0.496389214640821,0.496390341339028,0.549381957153051,0.602373590156937,0.70835571304625,0.708356909308407,0.70835812396829,0.708359357453603,0.708360610205416 -Debt Fraction - Moderate,0.496383635732837,0.496370333020451,0.496369529468247,0.496370529616915,0.496371606093331,0.496372767981721,0.496374025867423,0.496375392160305,0.496376881505575,0.496377832382852,0.496378796281871,0.496379773471962,0.496380764229938,0.496381768840352,0.496382787595767,0.496383820797047,0.496384868753648,0.496385931783927,0.496387010215467,0.496388104385413,0.496389214640821,0.496390341339028,0.549381957153051,0.602373590156937,0.70835571304625,0.708356909308407,0.70835812396829,0.708359357453603,0.708360610205416 -Debt Fraction - Conservative,0.496383635732837,0.496370333020451,0.496369529468247,0.496370529616915,0.496371606093331,0.496372767981721,0.496374025867423,0.496375392160305,0.496376881505575,0.496377832382852,0.496378796281871,0.496379773471962,0.496380764229938,0.496381768840352,0.496382787595767,0.496383820797047,0.496384868753648,0.496385931783927,0.496387010215467,0.496388104385413,0.496389214640821,0.496390341339028,0.549381957153051,0.602373590156937,0.70835571304625,0.708356909308407,0.70835812396829,0.708359357453603,0.708360610205416 +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,0.08120081422205226,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Moderate,0.08120081422205226,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Conservative,0.08120081422205226,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Real - Advanced,0.05237650858550724,0.05425947518125884,0.054813709669086164,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Moderate,0.05237650858550724,0.05425947518125884,0.054813709669086164,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Conservative,0.05237650858550724,0.05425947518125884,0.054813709669086164,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 +WACC 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 eb8cc79..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 2/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 2/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 3/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 3/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 3/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 8/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 8/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 8/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 +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_lcoe.csv b/tests/data/Solar_-_CSP/R&D/20/df_lcoe.csv index 9436aff..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,125.03564685118947,117.85980211224683,110.68395737330422,103.50811263436164,96.33226789541901,89.15642315647641,81.98057841753379,74.8047336785912,67.62888893964856,66.89164301050332,66.15439708135808,65.41715115221285,64.67990522306762,63.94265929392239,63.20541336477716,62.46816743563191,61.73092150648668,60.99367557734146,60.25642964819622,59.519183719051,58.781937789905754,58.04469186076051,57.30744593161529,56.570200002470045,55.83295407332483,55.095708144179596,54.358462215034365,53.62121628588912,52.88397035674386 -CSP - Class 2/Moderate,125.03564685118947,119.82129461073075,114.60694237027201,109.39259012981333,104.17823788935462,98.96388564889591,93.7495334084372,88.53518116797851,83.32082892751984,82.79912195758735,82.27741498765484,81.75570801772233,81.23400104778982,80.71229407785732,80.19058710792481,79.6688801379923,79.14717316805981,78.6254661981273,78.10375922819479,77.58205225826228,77.06034528832978,76.53863831839728,76.01693134846477,75.49522437853226,74.97351740859976,74.45181043866725,73.93010346873474,73.40839649880223,72.88668952886982 -CSP - Class 2/Conservative,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947,125.03564685118947 -CSP - Class 3/Advanced,128.59126006629396,121.20853301276104,113.82580595922816,106.44307890569529,99.06035185216238,91.67762479862951,84.29489774509662,76.91217069156374,69.52944363803083,68.77054751931253,68.01165140059426,67.25275528187598,66.49385916315772,65.73496304443944,64.97606692572116,64.21717080700287,63.45827468828459,62.69937856956632,61.94048245084805,61.18158633212978,60.4226902134115,59.6637940946932,58.90489797597493,58.146001857256664,57.38710573853838,56.62820961982011,55.86931350110184,55.110417382383545,54.35152126366525 -CSP - Class 3/Moderate,128.59126006629396,123.2272969292839,117.86333379227383,112.4993706552638,107.13540751825376,101.77144438124371,96.40748124423367,91.04351810722363,85.67955497021363,85.14252739374525,84.60549981727686,84.06847224080846,83.53144466434007,82.99441708787168,82.45738951140329,81.92036193493489,81.38333435846651,80.84630678199812,80.30927920552972,79.77225162906133,79.23522405259295,78.69819647612455,78.16116889965616,77.62414132318777,77.08711374671938,76.55008617025099,76.0130585937826,75.47603101731421,74.93900344084591 -CSP - Class 3/Conservative,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396,128.59126006629396 -CSP - Class 8/Advanced,160.84081027800036,151.58165258123813,142.3224948844759,133.06333718771373,123.80417949095148,114.54502179418928,105.28586409742707,96.02670640066486,86.7675487039026,85.81228452333698,84.85702034277138,83.90175616220576,82.94649198164015,81.99122780107453,81.03596362050892,80.0806994399433,79.12543525937768,78.17017107881209,77.21490689824647,76.25964271768086,75.30437853711524,74.34911435654962,73.39385017598401,72.43858599541839,71.48332181485279,70.52805763428718,69.57279345372157,68.61752927315594,67.6622650925903 -CSP - Class 8/Moderate,160.84081027800036,154.119870487834,147.39893069766765,140.6779909075013,133.95705111733497,127.23611132716864,120.5151715370023,113.79423174683598,107.07329195666969,106.39730588278829,105.72131980890686,105.04533373502542,104.36934766114402,103.6933615872626,103.01737551338118,102.34138943949976,101.66540336561835,100.98941729173694,100.31343121785551,99.63744514397409,98.96145907009267,98.28547299621125,97.60948692232984,96.93350084844842,96.25751477456701,95.5815287006856,94.90554262680416,94.22955655292274,93.55357047904144 -CSP - Class 8/Conservative,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036,160.84081027800036 +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_tc.csv b/tests/data/Solar_-_CSP/R&D/20/df_tc.csv index a71a835..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Moderate,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Conservative,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 +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,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 +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_capex.csv b/tests/data/Solar_-_CSP/R&D/30/df_capex.csv index eb8cc79..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 2/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 2/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 3/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 3/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 3/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 8/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 8/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 8/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 +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_lcoe.csv b/tests/data/Solar_-_CSP/R&D/30/df_lcoe.csv index b02c0ca..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,102.63807219464616,96.788062644187,90.93805309372786,85.0880435432687,79.23803399280956,73.3880244423504,67.53801489189124,61.6880053414321,55.83799579097291,55.244376483663515,54.65075717635413,54.05713786904472,53.46351856173533,52.86989925442593,52.27627994711652,51.682660639807125,51.08904133249774,50.49542202518833,49.90180271787894,49.30818341056954,48.71456410326013,48.120944795950734,47.52732548864134,46.93370618133193,46.340086874022546,45.74646756671315,45.15284825940374,44.559228952094344,43.96560964478492 -CSP - Class 2/Moderate,102.63807219464616,98.39048858808133,94.14290498151648,89.89532137495166,85.64773776838682,81.40015416182199,77.15257055525716,72.90498694869233,68.65740334212752,68.23828681636347,67.81917029059943,67.40005376483538,66.98093723907132,66.56182071330727,66.14270418754322,65.72358766177916,65.30447113601511,64.88535461025106,64.466238084487,64.04712155872295,63.62800503295891,63.20888850719486,62.7897719814308,62.37065545566674,61.9515389299027,61.53242240413865,61.1133058783746,60.69418935261056,60.27507282684657 -CSP - Class 2/Conservative,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616 -CSP - Class 3/Advanced,105.53595137810562,99.51799439494366,93.5000374117817,87.48208042861971,81.46412344545776,75.44616646229578,69.4282094791338,63.41025249597185,57.39229551280984,56.78124379925798,56.170192085706105,55.55914037215423,54.94808865860236,54.3370369450505,53.725985231498626,53.11493351794675,52.503881804394894,51.892830090843006,51.28177837729115,50.67072666373929,50.0596749501874,49.44862323663554,48.83757152308367,48.226519809531794,47.615468095979935,47.00441638242806,46.39336466887619,45.782312955324315,45.17126124177243 -CSP - Class 3/Moderate,105.53595137810562,101.16714729855049,96.79834321899534,92.42953913944021,88.06073505988505,83.6919309803299,79.32312690077475,74.95432282121962,70.5855187416645,70.15409431174355,69.7226698818226,69.29124545190164,68.85982102198068,68.42839659205973,67.99697216213877,67.56554773221781,67.13412330229686,66.7026988723759,66.27127444245494,65.83985001253399,65.40842558261303,64.97700115269208,64.54557672277113,64.11415229285016,63.68272786292922,63.25130343300826,62.8198790030873,62.38845457316636,61.95703014324547 -CSP - Class 3/Conservative,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562 -CSP - Class 8/Advanced,131.8198283300279,124.2785815973318,116.73733486463571,109.1960881319396,101.65484139924352,94.1135946665474,86.5723479338513,79.03110120115522,71.48985446845907,70.72069015198426,69.95152583550944,69.1823615190346,68.41319720255977,67.64403288608496,66.87486856961013,66.1057042531353,65.3365399366605,64.56737562018566,63.79821130371084,63.02904698723603,62.259882670761186,61.49071835428637,60.72155403781154,59.952389721336715,59.1832254048619,58.41406108838707,57.644896771912244,56.875732455437415,56.10656813896256 -CSP - Class 8/Moderate,131.8198283300279,126.35154984370071,120.8832713573735,115.41499287104632,109.94671438471912,104.47843589839192,99.01015741206471,93.54187892573752,88.07360043941038,87.53054283987953,86.98748524034868,86.44442764081782,85.90137004128697,85.35831244175611,84.81525484222526,84.2721972426944,83.72913964316356,83.18608204363271,82.64302444410184,82.099966844571,81.55690924504015,81.01385164550929,80.47079404597844,79.92773644644757,79.38467884691673,78.84162124738589,78.29856364785503,77.7555060483242,77.21244844879341 -CSP - Class 8/Conservative,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279 +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_tc.csv b/tests/data/Solar_-_CSP/R&D/30/df_tc.csv index a71a835..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Moderate,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Conservative,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 +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,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 +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_capex.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_capex.csv index eb8cc79..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 2/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 2/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 3/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 3/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 3/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 -CSP - Class 8/Advanced,7918.239908649388,7449.515894432322,6980.791880215256,6512.06786599819,6043.343851781125,5574.619837564059,5105.895823346993,4637.171809129927,4168.4477949128595,4117.671312797965,4066.8948306830694,4016.118348568174,3965.341866453279,3914.5653843383843,3863.788902223489,3813.012420108594,3762.235937993699,3711.459455878804,3660.682973763909,3609.906491649014,3559.130009534119,3508.3535274192236,3457.5770453043287,3406.800563189434,3356.0240810745386,3305.2475989596437,3254.4711168447484,3203.6946347298535,3152.918152614956 -CSP - Class 8/Moderate,7918.239908649388,7576.45709971956,7234.674290789731,6892.891481859902,6551.108672930073,6209.325864000245,5867.543055070416,5525.760246140588,5183.977437210762,5147.708521414408,5111.439605618054,5075.1706898217,5038.901774025346,5002.632858228992,4966.3639424326375,4930.095026636283,4893.826110839929,4857.557195043576,4821.288279247222,4785.019363450868,4748.750447654514,4712.4815318581595,4676.212616061805,4639.943700265451,4603.674784469097,4567.405868672743,4531.13695287639,4494.868037080036,4458.599121283688 -CSP - Class 8/Conservative,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388,7918.239908649388 +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_lcoe.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_lcoe.csv index b02c0ca..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,102.63807219464616,96.788062644187,90.93805309372786,85.0880435432687,79.23803399280956,73.3880244423504,67.53801489189124,61.6880053414321,55.83799579097291,55.244376483663515,54.65075717635413,54.05713786904472,53.46351856173533,52.86989925442593,52.27627994711652,51.682660639807125,51.08904133249774,50.49542202518833,49.90180271787894,49.30818341056954,48.71456410326013,48.120944795950734,47.52732548864134,46.93370618133193,46.340086874022546,45.74646756671315,45.15284825940374,44.559228952094344,43.96560964478492 -CSP - Class 2/Moderate,102.63807219464616,98.39048858808133,94.14290498151648,89.89532137495166,85.64773776838682,81.40015416182199,77.15257055525716,72.90498694869233,68.65740334212752,68.23828681636347,67.81917029059943,67.40005376483538,66.98093723907132,66.56182071330727,66.14270418754322,65.72358766177916,65.30447113601511,64.88535461025106,64.466238084487,64.04712155872295,63.62800503295891,63.20888850719486,62.7897719814308,62.37065545566674,61.9515389299027,61.53242240413865,61.1133058783746,60.69418935261056,60.27507282684657 -CSP - Class 2/Conservative,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616,102.63807219464616 -CSP - Class 3/Advanced,105.53595137810562,99.51799439494366,93.5000374117817,87.48208042861971,81.46412344545776,75.44616646229578,69.4282094791338,63.41025249597185,57.39229551280984,56.78124379925798,56.170192085706105,55.55914037215423,54.94808865860236,54.3370369450505,53.725985231498626,53.11493351794675,52.503881804394894,51.892830090843006,51.28177837729115,50.67072666373929,50.0596749501874,49.44862323663554,48.83757152308367,48.226519809531794,47.615468095979935,47.00441638242806,46.39336466887619,45.782312955324315,45.17126124177243 -CSP - Class 3/Moderate,105.53595137810562,101.16714729855049,96.79834321899534,92.42953913944021,88.06073505988505,83.6919309803299,79.32312690077475,74.95432282121962,70.5855187416645,70.15409431174355,69.7226698818226,69.29124545190164,68.85982102198068,68.42839659205973,67.99697216213877,67.56554773221781,67.13412330229686,66.7026988723759,66.27127444245494,65.83985001253399,65.40842558261303,64.97700115269208,64.54557672277113,64.11415229285016,63.68272786292922,63.25130343300826,62.8198790030873,62.38845457316636,61.95703014324547 -CSP - Class 3/Conservative,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562,105.53595137810562 -CSP - Class 8/Advanced,131.8198283300279,124.2785815973318,116.73733486463571,109.1960881319396,101.65484139924352,94.1135946665474,86.5723479338513,79.03110120115522,71.48985446845907,70.72069015198426,69.95152583550944,69.1823615190346,68.41319720255977,67.64403288608496,66.87486856961013,66.1057042531353,65.3365399366605,64.56737562018566,63.79821130371084,63.02904698723603,62.259882670761186,61.49071835428637,60.72155403781154,59.952389721336715,59.1832254048619,58.41406108838707,57.644896771912244,56.875732455437415,56.10656813896256 -CSP - Class 8/Moderate,131.8198283300279,126.35154984370071,120.8832713573735,115.41499287104632,109.94671438471912,104.47843589839192,99.01015741206471,93.54187892573752,88.07360043941038,87.53054283987953,86.98748524034868,86.44442764081782,85.90137004128697,85.35831244175611,84.81525484222526,84.2721972426944,83.72913964316356,83.18608204363271,82.64302444410184,82.099966844571,81.55690924504015,81.01385164550929,80.47079404597844,79.92773644644757,79.38467884691673,78.84162124738589,78.29856364785503,77.7555060483242,77.21244844879341 -CSP - Class 8/Conservative,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279,131.8198283300279 +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_tc.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_tc.csv index a71a835..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Moderate,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Conservative,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 +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,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 -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 -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 -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 -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 +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,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -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 +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/df_cff.csv b/tests/data/Solar_-_CSP/R&D/df_cff.csv index 7397e7d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 5032c87..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 d369b3d..51760c9 100644 --- a/tests/data/Solar_-_CSP/R&D/df_wacc.csv +++ b/tests/data/Solar_-_CSP/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -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 -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 -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 -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 -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 +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_-_PV_Dist._Comm/Market/20/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_capex.csv index b472fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 1/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 1/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 2/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 2/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 2/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 3/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 3/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 3/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 4/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 4/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 4/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 5/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 5/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 5/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 6/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 6/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 6/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 7/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 7/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 7/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 8/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 8/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 8/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 9/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 9/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 9/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 10/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 10/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 10/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_lcoe.csv index 971df11..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,78.8331691218548,71.26738224697475,68.11510308789754,64.74183049519966,61.41428104519414,58.139539599316386,54.916359014616496,51.74353111881743,48.61988520099184,45.544286572067456,42.515635191474736,39.53286435649063,36.59493945105211,33.70085675103734,33.28101812020499,32.862795662817085,32.44618006373154,32.03116207920748,31.617732536219016,31.20588233177667,30.795602432256285,30.38688387273518,29.397307458901906,28.433300666799767,26.95076869953947,26.58052919433192,26.211685368302916,25.84422934295074,25.478153298862342 -Commercial PV - Class 1/Moderate,79.61565754890938,72.20584450983776,70.21319815595629,67.96342841591252,65.72732263030254,63.51318621034024,61.320696971029136,59.14953899664098,56.9994024889713,54.86998361998341,52.76098438869194,50.67211248214774,48.60308114038429,46.55360902519917,45.657149896761574,44.766590485766784,43.88187274500686,43.00293938639795,42.12973386861916,41.262200384993065,40.40028385160205,39.54392989563539,37.932162902423514,36.370118998475775,34.1588232816788,33.39129154098088,32.62863460762824,31.87080619016353,31.117760581620832 -Commercial PV - Class 1/Conservative,80.83696994424754,73.6827046423069,73.45008253593846,72.9324345449311,72.40574873856652,71.87906228555391,71.35237512464076,70.8256871865867,70.29899839281697,69.77230865379504,69.24561786704069,68.71892591470535,68.19223266057699,67.66553794636023,66.15117755033437,64.65315839664288,63.171217404979096,61.70509711228947,60.25454552366229,58.819315967943,57.39916695790174,55.99386205478677,53.51617328738867,51.12295604644948,47.82153156566533,46.58168618092867,45.35447028625305,44.13969189378877,42.937162887863686 -Commercial PV - Class 2/Advanced,81.79945304404526,73.94898559351836,70.6780944961925,67.17789456607629,63.72513821973773,60.327176903233905,56.982716546919946,53.69050351818732,50.449323055348835,47.25799777397962,44.11538624188918,41.0203816191486,37.97191035982528,34.96893097230994,34.53329492277141,34.09933585901505,33.66704411539456,33.236410100351534,32.80742429570334,32.38007725593905,31.95435960752309,31.530262048206428,30.503450487811993,29.50317066647421,27.964854937282183,27.580684297453374,27.19796185252402,26.81667942754519,26.43682890888001 -Commercial PV - Class 2/Moderate,82.6113844437258,74.92275971245567,72.85513533970253,70.52071270693783,68.20046816711996,65.90301964214868,63.628032824057115,61.375179910042604,59.14413944501258,56.934596168683846,54.746240867081134,52.57877022829112,50.431886702327205,48.30529836497364,47.37510784746205,46.45103903817698,45.533031705747376,44.621026406490124,43.714964471583784,42.81478799449304,41.92043981863797,41.03186352530261,39.359449997497016,37.73863050746478,35.444129573815424,34.6477176410922,33.85636394183821,33.07002044277086,32.28863971709181 -Commercial PV - Class 2/Conservative,83.87865159849606,76.4551901906951,76.21381512891774,75.67668941133687,75.13018580927957,74.58368153624262,74.03717652866868,73.49067071471207,72.94416401284148,72.39765633015134,71.85114756030538,71.30463758102069,70.75812625095993,70.21161340587153,68.64027162821188,67.08588597067147,65.54818345392664,64.02689692726918,62.52176491388446,61.032531461033976,59.558945994961256,58.10076318034888,55.529845529261415,53.04657784504836,49.620929481515844,48.33443198990952,47.061039202715385,45.800551908088096,44.552774912059675 -Commercial PV - Class 3/Advanced,86.41236169187921,78.11918358933151,74.66383744655623,70.9662510801507,67.31878377895633,63.72920155841707,60.19613737254362,56.71826689274497,53.29430685339554,49.923013473944394,46.60318095352587,43.333640034293936,40.113256629944004,36.94093051613108,36.480727684964535,36.02229640967725,35.56562647954908,35.11070776212579,34.65753020246679,34.20608382240137,33.75635871979307,33.30834506781202,32.22362862235572,31.16694011775183,29.54187429835482,29.136039160772512,28.731733886004626,28.328949838093124,27.92767844584957 -Commercial PV - Class 3/Moderate,87.27008026049124,79.14787165802177,76.96364794389639,74.49758044127442,72.04649057542422,69.61948225788213,67.21620232808438,64.8363044974766,62.47944918318026,60.145303346469476,57.833540335895144,55.543839734904566,53.2758872138035,51.02937438592211,50.04672772447943,49.070547992163505,48.10077156098139,47.13733563504808,46.18017823703697,45.22923819489508,44.284455128817044,43.345769438471656,41.57904365626731,39.8668214494208,37.4429269464331,36.60160303257817,35.765622600663534,34.934934908670314,34.109489855265316 -Commercial PV - Class 3/Conservative,88.6088122894118,80.76672034007815,80.51173343777609,79.94431764152843,79.36699511467167,78.78967187899676,78.21234786736218,77.63502300387067,77.05769720239313,76.48037036478478,75.90304237871274,75.32571311499821,74.74838242433343,74.1710501332042,72.51109583058101,70.86905385291978,69.24463582680022,67.63755953611007,66.04754875859798,64.47433310760739,62.91764787880021,61.37723390168817,58.6613347400375,56.03802838136992,52.41919776083541,51.06015094055262,49.714947837011096,48.38337800423113,47.065235240690185 -Commercial PV - Class 4/Advanced,91.23314303724463,82.47730429786453,78.82919096413725,74.92532328532407,71.0743707190686,67.28453253204925,63.55436541338051,59.88247115269744,56.267494893425344,52.708123466861416,49.203083802802524,45.75114141273076,42.35109894182306,39.001794786310406,38.515918114270455,38.03191182984365,37.54976515267319,37.06946738503447,36.59100791104089,36.114376195858576,35.639561784929704,35.166554303204244,34.02132358984825,32.9056844428696,31.18995929147708,30.761483383266064,30.33462268600685,29.909368081957716,29.485710521759945 -Commercial PV - Class 4/Moderate,92.13871209384457,83.56338091785295,81.25730351602597,78.65365879666918,76.06582728795962,73.5034207913471,70.9660664441116,68.45339863891873,65.96505884820687,63.50069545365291,61.05996358054453,58.64252493689883,56.24804765716562,53.87620615036909,52.83873950019078,51.80810055681832,50.78422214257401,49.76703795830986,48.756482569102026,47.75249139022505,46.755000673398996,45.76394749330355,43.89865943914561,42.09091561117598,39.531796642910926,38.64353686768257,37.76091867709129,36.88388849831748,36.012393434969795 -Commercial PV - Class 4/Conservative,93.55212943705472,85.2725420896345,85.00332995291154,84.40425910833446,83.79472885548526,83.1851978542743,82.57566603381437,81.96613331397404,81.3565996038192,80.74706479972978,80.13752878310609,79.52799141756266,78.91845254546213,78.30891198361027,76.55635198685296,74.82270360960688,73.10766239064698,71.41093036956072,69.73221591418259,68.0712335534986,66.42770381581896,64.8013530720267,61.93393906043982,59.164283428248886,55.34356512861452,53.908699670460706,52.48845024368126,51.08259466191545,49.69091522004989 -Commercial PV - Class 5/Advanced,95.60410184980309,86.42877289858616,82.60587929757425,78.51497821986999,74.47952740554531,70.50811894625157,66.59924038241202,62.75142651572609,58.96325757875347,55.2333574891821,51.56039218430942,47.943068031557736,44.38013031111096,40.8703617670317,40.36120685584786,39.854011942115754,39.34876572899415,38.84545700623295,38.34407464934088,37.844607618762595,37.347044959064824,36.85137579813129,35.65127734579023,34.48218818493744,32.684263037789584,32.235258947772984,31.787947453091842,31.34231899917555,30.898364103112716 -Commercial PV - Class 5/Moderate,96.5530565107629,87.56688319860804,85.15032216104964,82.42193742450196,79.71012350587156,77.02495270579585,74.36603429778799,71.73298515835064,69.12542958294952,66.54299910730887,63.98533233384855,61.45207476309487,58.94287862989578,56.4574027442871,55.370231306502376,54.290214689379695,53.21728249677435,52.15136525316148,51.09239438864515,50.040302224260614,48.995021957562585,47.956487648493166,46.00183407445006,44.10748165718205,41.425755890177676,40.494939794262315,39.570035570001075,38.65098707791293,37.73773888735263 -Commercial PV - Class 5/Conservative,98.03419035245656,89.35792988739773,89.07581985937911,88.44804766899415,87.80931496250238,87.17058147179499,86.53184712258862,85.89311183091272,85.25437550147659,84.61563802569573,83.97689927928833,83.33815911933479,82.69941738064533,82.06067387124897,80.22414912980192,78.40744205918925,76.61023361151891,74.83221155116382,73.07307027392875,71.33251063194939,69.61023976411182,67.90597093179129,64.90117977714046,61.99883058326511,57.99506255229274,56.49145302142191,55.003159772613024,53.529949974608115,52.071595492092065 -Commercial PV - Class 6/Advanced,96.88891051451724,87.59027574367506,83.71600686976348,79.57012880833754,75.48044619776194,71.45566659747222,67.49425722218247,63.594733183019926,59.755655632510305,55.975629995385255,52.25330428068091,48.58736747089243,44.97654798421915,41.419612206210346,40.903614841314656,40.389603813971796,39.877567675524055,39.36749506506852,38.85937470861361,38.35319541824511,37.848946091301386,37.34661570955748,36.13038932065047,34.945588952280175,33.12350176853695,32.66846358234472,32.21514073801359,31.763523552570547,31.31360241566482 -Commercial PV - Class 6/Moderate,97.85061802966668,88.74368093111886,86.2946441053904,83.52959303044965,80.7813354660725,78.0600790729791,75.36542787377005,72.69699359621089,70.05439548673249,67.43726012932497,64.84522126964227,62.277919644147396,59.735002814126474,57.21612500441642,56.11434323866177,55.01981244609195,53.93246128451939,52.85221934474846,51.77901713538306,50.71278606793134,49.653458442200346,48.60096743197398,46.62004557236724,44.700235247408706,41.9824701846506,41.0391449959019,40.101811127531576,39.17041168560884,38.244890494564665 -Commercial PV - Class 6/Conservative,99.3516565988416,90.55879721797122,90.27289595713529,89.63668723386036,88.98937069780627,88.34205336699762,87.69473516615274,87.04741601017264,86.400095802486,85.7527744330491,85.1054517759099,84.45812768622812,83.81080199659405,83.16347451245682,81.30226900046625,79.46114748590809,77.63978663325523,75.83787001079456,74.05508790736359,72.29113715489629,70.54572095656383,68.81854872030556,65.77337664437151,62.83202323080089,58.77444918357849,57.25063287793303,55.74233868748349,54.24933065198881,52.771377570258906 -Commercial PV - Class 7/Advanced,101.68860601017501,91.92933425633477,87.86314134525183,83.5118842352712,79.21960639372014,74.99544673625007,70.83779654625754,66.74509737625095,62.715839100942084,58.74855806041086,54.8418352885886,50.994294822614194,47.20460208890175,43.47146236204683,42.9299034523375,42.39042927962998,41.853027828121434,41.317687174111065,40.78439548511482,40.25314101899014,39.72391212307028,39.19669723330803,37.920221262797334,36.676728099130635,34.76437812264811,34.28679819539367,33.811018584829334,33.337029128305716,32.86481973939316 -Commercial PV - Class 7/Moderate,102.69795471773843,93.13987698050433,90.56951944883824,87.66749291283409,84.78309180651183,81.92702945902076,79.09889027698136,76.29826675387856,73.52475927432322,70.77797592397441,68.05753230493049,65.36305135641045,62.6941631805454,60.05050487311709,58.89414289843855,57.74539109660091,56.60417459125802,55.470419485274306,54.344052844779824,53.22500268353706,52.113197947612065,51.00856850034294,48.92951547509181,46.914601335668976,44.06220327249107,43.07214751741301,42.08837988152426,41.11084065247507,40.13947087186369 -Commercial PV - Class 7/Conservative,104.27335193147874,95.0449107348959,94.74484646008293,94.07712114603217,93.39773775892294,92.7183535376885,92.03896840331787,91.35958226649639,90.68019502586881,90.00080656594001,89.32141675451857,88.64202543958905,87.9626324454486,87.28323756790866,85.3298314143281,83.39750418186627,81.48591651755848,79.59473631425614,77.72363851828473,75.87230494319907,74.04042408941018,72.22769096947009,69.03166676176214,65.94460419886494,61.68602551886949,60.08672220217626,58.50370993724757,56.93674107481315,55.385572960408076 -Commercial PV - Class 8/Advanced,107.07085514491637,96.79503749656796,92.51362614424512,87.93206250599044,83.41259983415026,78.96486075560766,74.58715140642668,70.27783085246367,66.03530903941133,61.85804483768368,57.74454417713502,53.69335826693257,49.703081896200665,45.772351811358945,45.2021288744045,44.63410101694117,44.06825558718495,43.50458003032862,42.94306188760974,42.38368879538902,41.826448484238824,41.27132877804157,39.92729055097764,38.61798086895359,36.60441263007089,36.101555002087835,35.600592979277316,35.101515861093795,34.604313027245695 -Commercial PV - Class 8/Moderate,108.13362740130293,98.06965271406175,95.36324941341934,92.30762228807443,89.27055348408312,86.2633233735389,83.28549436623103,80.33663738684062,77.41633166884212,74.52416455436484,71.65973129981302,68.82263488705603,66.01248583999926,63.2289020463636,62.0113352968154,60.80178151691883,59.60016186721757,58.40639853929422,57.22041473898148,56.04213466990147,54.87148351732549,53.70838743234691,51.519292763441825,49.3977317703646,46.39435989006167,45.351901737702434,44.31606452671773,43.28678538425878,42.26400223133034 -Commercial PV - Class 8/Conservative,109.79240839443808,100.07551749248363,99.75957119561484,99.05650402631794,98.3411617369197,97.62581856924704,96.91047444010705,96.19512925545777,95.47978290857932,94.7644352778636,94.04908622412242,93.3337355872944,92.61838318237695,91.90302879437402,89.84623132693423,87.81162846121299,85.79886288272304,83.80758490630494,81.83745227360487,79.88812995697202,77.95928996953874,76.05061118125761,72.68542545977272,69.43496858496623,64.95098872862523,63.267036312783176,61.600237213444096,59.95033067357548,58.31706119531893 -Commercial PV - Class 9/Advanced,111.54487741054497,100.83967833161002,96.37936554347927,91.60635841949544,86.898047189426,82.26445656760234,77.70382191093056,73.21443371781339,68.79463549253552,64.44282170845281,60.15743586476946,55.93696863202676,51.779956081738774,47.68497799592648,47.09092793895087,46.499164684227964,45.90967505131106,45.32244596078254,44.73746443328283,44.15471758855027,43.57419264447155,42.99587691614246,41.59567721595309,40.231657214654476,38.133950774746566,37.61008092806971,37.08818589560633,36.56825452968194,36.05027576622947 -Commercial PV - Class 9/Moderate,112.6520582665633,102.16755413860271,99.348062093031,96.16475368807221,93.00077907546557,89.86788998466723,86.76563054048746,83.6935537384283,80.6512212299733,77.638203114086,74.65407773470778,71.6984314840586,68.77085861154295,65.8709610380827,64.60251750474498,63.34242176797874,62.09059169397195,60.846946223034145,59.611405352105955,58.38389011761071,57.16432257863975,55.952625800463984,53.67205844950182,51.461846711008675,48.33297706900157,47.2469591544799,46.16783884148543,45.095550629988246,44.030029846983744 -Commercial PV - Class 9/Conservative,114.3801524550311,104.25723522416399,103.92808691480525,103.19564164662785,102.45040833482223,101.70517410804295,100.95993887962084,100.21470255158431,99.46946501275417,98.72422613644079,97.97898577763996,97.23374376960203,96.48849991959393,95.74325400363591,93.600511974973,91.48089196326345,89.38402172341192,87.30953695844718,85.25708110853722,83.22630514669254,81.21686738091022,79.2284332625241,75.72263116298265,72.33635192632364,67.66500618326447,65.91068876853882,64.17424143231325,62.455392521660464,60.75387586258526 -Commercial PV - Class 10/Advanced,122.62397402598106,110.85549048579315,105.95216106200922,100.70507921312203,95.52911912077907,90.43530119522529,85.42168552174712,80.48639280400818,75.62760201631652,70.84354816450947,66.13252014972178,61.492858729676875,56.92295457248245,52.42124639826075,51.768192843066075,51.1176532247419,50.46961305370529,49.824057951436984,49.18097364941396,48.54034598805392,47.90216091567146,47.26640448744538,45.72713118639303,44.227631100929244,41.921571818129024,41.345669060753046,40.771937264271386,40.20036417377661,39.63093762627301 -Commercial PV - Class 10/Moderate,123.84112464447841,112.31525638671485,109.2157207792647,105.71623307325687,102.23799947148268,98.7939389335667,95.38355030491782,92.00634218271043,88.66183267984806,85.34954919575283,82.06902819374984,78.81981498483081,75.60146351758014,72.41353617406607,71.01910560498712,69.63385197001504,68.25768497746935,66.89051551647722,65.53225563774602,64.18281853471137,62.84211852505259,61.51007103256646,59.002988339924165,56.57324926893675,53.13360740801982,51.939721721526915,50.75341873475225,49.57462644193321,48.40327374647591 -Commercial PV - Class 10/Conservative,125.74086026479915,114.61249320392275,114.25065252890055,113.44545778015497,112.62620482662123,111.80695086723489,110.9876958067184,110.16843953736928,109.34918193696552,108.5299228662342,107.71066216576867,106.891399652257,106.07213511382311,105.25286830424065,102.89730031253383,100.56715091173088,98.2620108838205,95.98147974835588,93.72516553051412,91.49268453650758,89.28366113607645,87.0977275518032,83.24371474929542,79.52109631265947,74.38577327173681,72.45720982632747,70.54829138921168,68.65871932577467,66.78820102452373 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_tc.csv index c00c667..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Moderate,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Conservative,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 +10 year CRF/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,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Moderate,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Conservative,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PFF/Advanced,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 -PFF/Moderate,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 -PFF/Conservative,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 +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_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_capex.csv index b472fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 1/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 1/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 2/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 2/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 2/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 3/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 3/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 3/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 4/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 4/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 4/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 5/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 5/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 5/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 6/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 6/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 6/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 7/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 7/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 7/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 8/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 8/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 8/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 9/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 9/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 9/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 10/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 10/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 10/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_lcoe.csv index 8160b4f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,65.51746817818972,59.51058336869992,56.959899917824565,54.15477547208654,51.38556314036802,48.66029813537829,45.97794258203662,43.3374910379349,40.73796923742891,38.178432893875524,35.65796655695637,33.175682522231796,30.73071979025415,28.322243072761623,27.972596176370566,27.62429524543481,27.277332522039185,26.93170030772378,26.587390962911943,26.24439690634451,25.902710614520153,25.56232462114178,24.605916940215796,23.678188163419655,22.20840632416882,21.90723597726128,21.607200935552097,21.308294790020234,21.01051117969172 -Commercial PV - Class 1/Moderate,66.1677865808421,60.29422989775225,58.70963314351007,56.83967509580414,54.978881261179666,53.13636941566916,51.311871450428626,49.50512447364444,47.71587068425892,45.943857249348454,44.18883618502947,42.45056424077825,40.728802787047464,39.023317706075034,38.27693340402769,37.535461165948654,36.79885266250813,36.06706019643376,35.34003669222018,34.617735686039794,33.90011131584986,33.187118311692025,31.67218743115653,30.211215733794266,28.070945999276468,27.44680531092412,26.82662872716378,26.210378605292934,25.59801777794273 -Commercial PV - Class 1/Conservative,67.182807249027,61.527456168539615,61.40931101092966,60.98124070139938,60.543339968804894,60.10543854976426,59.66753637925518,59.229633383775926,58.79172947991585,58.35382457262798,57.91591855312501,57.4780112963054,57.040102657574124,56.60219246889365,55.341256458463995,54.09392704146487,52.859985163836164,51.63921644876706,50.43141107254061,49.23636364431335,48.05387308968585,46.88374253792529,44.57363826360278,42.35335310728004,39.181511993531956,38.173204024103235,37.17516704997543,36.187244937285485,35.20928470129348 -Commercial PV - Class 2/Advanced,67.98271744628887,61.749809428150726,59.10315049645672,56.19247662735003,53.31906615025426,50.49125662170854,47.70797111413431,44.96816635298147,42.27083141356303,39.61498647822375,36.99968165066788,34.42399582448251,31.887035603085017,29.38793426852269,29.025131082986316,28.66372450803006,28.303706493828894,27.9450690522502,27.587804256260235,27.231904239337073,26.87736119488991,26.524167375684616,25.531772600004068,24.569135839862614,23.044049992318538,22.731547400775604,22.420222832966815,22.110069638716606,21.80108121770438 -Commercial PV - Class 2/Moderate,68.65750561266611,62.56294250614815,60.91872156163651,58.97840193194842,57.04759134047346,55.13575064107233,53.242601636673434,51.367871543538605,49.511292860237305,47.672603240410865,45.851545369197204,44.04786684319792,42.26132005386615,40.49166207420689,39.717193302391294,38.94782142253629,38.18349628680705,37.42416840320885,36.669788924909426,35.920309639770046,35.17568296008047,34.43586191249337,32.86392818449888,31.34798398121132,29.12718154994454,28.479556096110013,27.836043905652392,27.196605919473722,26.56120357169522 -Commercial PV - Class 2/Conservative,69.71071882749433,63.84257182403116,63.71998117621186,63.27580371164935,62.82142593116907,62.36704743841348,61.912668165913665,61.458288037402234,61.00390696633001,60.54952485407364,60.09514158775247,59.64075703755769,59.18637105345358,58.73198346107976,57.42360175924491,56.1293386310106,54.848966779891036,53.582263762642285,52.32901186043516,51.088997954111264,49.86201340337266,48.64785392976086,46.250826533561636,43.946997911522104,40.65580879484253,39.609560859893584,38.57397039066867,37.54887537839988,36.534117081935655 -Commercial PV - Class 3/Advanced,71.81646025924363,65.23206046178342,62.43614874881097,59.361333529583085,56.325883093229464,53.33860517530917,50.3983621171708,47.504051810983405,44.65460632308186,41.84899058104861,39.08620112117792,36.365264893191984,33.685238119281074,31.04520520475069,30.661942494245107,30.280155153245072,29.899834677972557,29.520972629820953,29.143560634728065,28.767590382555955,28.393053626477506,28.019942182369558,26.97158338404039,25.954660742143854,24.343570875831624,24.01344535585391,23.684564291788906,23.356920658438334,23.030507483270334 -Commercial PV - Class 3/Moderate,72.52930168945453,66.09104847484149,64.35410513755538,62.304365250563976,60.26467064405839,58.24501569691652,56.24510652372617,54.26465495768224,52.30337841217184,50.3609997463635,48.43724713466295,46.53185393991136,44.64455859019703,42.77510445916639,41.95696114477089,41.144202150871585,40.336774501651654,39.5346259141191,38.73770478682696,37.94596018881403,37.15934184876093,36.37780014435688,34.71722050960086,33.11578781140596,30.76974788332114,30.085600949875467,29.405799238670685,28.7303014879529,28.05906695700143 -Commercial PV - Class 3/Conservative,73.64190865529082,67.44283980514415,67.3133359147734,66.84410999339114,66.36410853066162,65.88410631548953,65.40410327660119,64.92409933342823,64.44409439454076,63.964088355753724,63.48408109782084,63.00407248361298,62.52406235463347,62.04405052668926,60.66188538202612,59.294634998319694,57.942059261175466,56.60392318312913,55.27999676755463,53.97005487688546,52.67387710499155,51.39124765355902,48.859044923130256,46.4252967163227,42.948507889950534,41.84325899634841,40.749268573904615,39.666365477706464,38.59438201472796 -Commercial PV - Class 4/Advanced,75.82296401784272,68.87123307594271,65.91934276493997,62.67298945140382,59.46819700712623,56.31426453448513,53.209990907016234,50.15421253238838,47.1458018989479,44.183666189555304,41.26674595917277,38.39401387289778,35.564473501351166,32.77715817055153,32.37251396220229,31.969427431417902,31.567889600010716,31.167891558600317,30.76942446595149,30.372479548319525,29.977048098802484,29.583121476700533,28.476276734470705,27.402621912064916,25.701652405604445,25.35310981060207,25.005881097341437,24.65995884870181,24.315335703167058 -Commercial PV - Class 4/Moderate,76.57557351597454,69.77814239688047,67.94429829361134,65.78020731591263,63.62672202579693,61.49439436953534,59.38291406640739,57.291976873329816,55.22128443871999,53.170544160586395,51.139469048701756,49.12777759072717,47.13519362215134,45.16144619992439,44.29766022572128,43.43955895301657,42.58708645057331,41.74018751863082,40.89880767699551,40.06289315336472,39.23239087187773,38.40724844188942,36.65402822690866,34.96325464361165,32.48633360894255,31.764019418987868,31.04629286296043,30.333110377191566,29.624428948113227 -Commercial PV - Class 4/Conservative,77.75025070880858,71.2053475950645,71.0686189289021,70.57321578560074,70.0664359539901,69.55965532795955,69.05287383225917,68.54609138182586,68.039307880129,67.5325232171713,67.02573726705391,66.51894988499754,66.0121609036633,65.50537012858234,64.04609661869056,62.6025699359088,61.174536570317045,59.7617484249472,58.36396267209875,56.9809416142085,55.612452549107424,54.25826763950411,51.58479813373756,49.0152757422534,45.3445234783847,44.17761485064337,43.02259278275825,41.879276581967446,40.747489199969884 -Commercial PV - Class 5/Advanced,79.45562471257287,72.17083794675338,69.07752325269156,65.6756379016514,62.31730459151744,59.012267942514946,55.759269282488106,52.5570892716659,49.40454637957176,46.3004954324494,43.24382622749394,40.233462210424925,37.26835921316178,34.34750424859585,33.92347362967745,33.50107531629629,33.08029990012182,32.66113804492726,32.243580485895876,31.827618028934857,31.41324154999661,31.000441994407378,29.840568576203854,28.715475199217913,26.933012636542976,26.567771446310186,26.20390708558994,25.841411781908963,25.4802778210626 -Commercial PV - Class 5/Moderate,80.24429155794448,73.12119708380591,71.19949393307668,68.93172185643469,66.67506358341842,64.44057660160786,62.22793576480483,60.03682225371027,57.866923422786094,55.71793265154697,53.58954920013011,51.481478069005455,49.393429862683774,47.32512065729628,46.41995089656106,45.520738190060136,44.62742392690392,43.739950262723944,42.85826010719313,41.98229711179021,41.11200565780224,40.247330844560395,38.410114253987295,36.638336098799826,34.04274634940632,33.28582625342985,32.53371358386258,31.7863626899105,31.043728497235467 -Commercial PV - Class 5/Conservative,81.47524726379471,74.61677935342095,74.47350004844029,73.95436225495705,73.4233027186551,72.89224234987273,72.36118106975488,71.83011878916307,71.2990554069419,70.76799080782416,70.2369248598792,69.7058574113914,69.17478828700469,68.64371728293328,67.11453031620277,65.60184460343241,64.10539448910042,62.62491998997029,61.160166644522434,59.710885367158305,58.27683230700171,56.85776871112923,54.05621389878098,51.363586282953754,47.51696912588582,46.29415417528774,45.08379526688337,43.88570305096232,42.69969199688031 -Commercial PV - Class 6/Advanced,80.52341650304822,73.14073062018015,70.00584535074842,66.55824259124134,63.15477716174877,59.80532463893254,56.50860943553738,53.26339582527462,50.06848639926325,46.92272059393489,43.824973286641715,40.77415345545762,37.76920289988952,34.809095019452435,34.379365918954804,33.95129106029481,33.52486090870481,33.10006600248993,32.676896952325,32.255344440559234,31.835399220528373,31.41705211587431,30.241591339086312,29.10137800708384,27.294961207082864,26.92481159726512,26.55605731995773,26.188690498234372,25.822703314220377 -Commercial PV - Class 6/Moderate,81.3226821195698,74.1038614859582,72.15633286528268,69.85808455218964,67.57109939940177,65.30658349435596,63.06420732126485,60.84364777626633,58.64458801222753,56.4667172880381,54.30973082223896,52.173329650847236,50.05722048923267,47.961115597917775,47.04378140146141,46.132484315165264,45.22716494047713,44.327764655667046,43.434225603179925,42.546490677235454,41.66450351166947,40.788208468011575,38.9263018092421,37.1307130028201,34.50024152622515,33.733149298729316,32.97092910389895,32.21353467744615,31.46092033928575 -Commercial PV - Class 6/Conservative,82.57018044781968,75.61954265323158,75.47433783994163,74.94822343434299,74.4100270714769,73.87182986494287,73.33363173482603,72.79543259079001,72.25723233032004,71.71903083659979,71.18082797592564,70.64262359454308,70.10441751473948,69.56620952999039,68.01647205730032,66.4834575963575,64.96689692153693,63.466526555727775,61.982088617741645,60.513330674557345,59.06000559822467,57.62187142725676,54.78266695523981,52.053853535407036,48.155542288257024,46.91629411760381,45.68966938395928,44.47547619297169,43.273526520679354 -Commercial PV - Class 7/Advanced,84.51239602023193,76.76398568046073,73.47380405536568,69.85541350035392,66.28334675617207,62.767968617087575,59.30794030563728,55.9019648799623,52.54878561378421,49.24718445138507,45.99598053364447,42.79402879144974,39.64021860303363,36.533472512042316,36.08245543527311,35.633174548389626,35.185619844289654,34.73978139256363,34.29564933875678,33.85321390363931,33.41246538248449,32.973394144354614,31.739703238177082,30.543005869305603,28.64710255808055,28.258616428577255,27.871594753748337,27.48602926645927,27.10191176155243 -Commercial PV - Class 7/Moderate,85.35125576119027,77.774828248782,75.73082270109097,73.31872346308116,70.91844534128187,68.54174955175212,66.18829025510846,63.8577283415275,61.54973126786174,59.26397289946714,57.00013335658092,54.7578988651034,52.53696161163203,50.337019602613495,49.37424238499647,48.41780134469079,47.467634140651,46.52367924713625,45.585875940436324,44.654164285857306,43.72848512496064,42.808780063050136,40.85463802919,38.97009911010319,36.20931899415393,35.40422645176639,34.60424729343444,33.80933296302382,33.01943551754334 -Commercial PV - Class 7/Conservative,86.66055282445681,79.3655934275566,79.2131954392728,78.66101830957763,78.0961607050389,77.53130221503847,76.96644275570267,76.40158223222005,75.8367205369974,75.27185754743157,74.7069931231955,74.142127102918,73.57725930008282,73.0123894979347,71.38588092804041,69.7769237966321,68.18523554115062,66.61053963232163,65.05256541400476,63.51104794811888,61.98572786445712,60.4763512152129,57.496497861469194,54.632504126261736,50.54107782771671,49.24043961943072,47.953050189623625,46.67870813785627,45.417216125811315 -Commercial PV - Class 8/Advanced,88.98553011265226,80.82700622640681,77.36267945467617,73.55277207002156,69.79164035683827,66.0901977048281,62.44703447673217,58.86078508520151,55.33012628702734,51.85377555634514,48.43048953265675,45.05906253979149,41.7383251721785,38.46714294506371,37.99225410560213,37.51919335035814,37.04795014256631,36.57851402621307,36.110874625259825,35.64502164287455,35.18094486067163,34.71863413795999,33.41964553450014,32.159608489426276,30.163357416964605,29.75430920861671,29.34680296667448,28.940829986434434,28.53638162845037 -Commercial PV - Class 8/Moderate,89.86878963734345,81.89135141170927,79.73915923896641,77.19939064304064,74.6720688400358,72.1695775522822,69.6915526355558,67.23763703137968,64.80748059551873,62.400739931435176,60.01707822853554,57.656165105054406,55.317676455415665,53.00129430192955,51.98755850547282,50.98049425216821,49.98003590133769,48.98611867076084,47.99867862269837,47.017652650188936,46.04297846361275,45.074594577516265,43.01702228058563,41.032737103145884,38.125832391990805,37.27812732092706,36.43580627886122,35.59881813964436,34.76711242272349 -Commercial PV - Class 8/Conservative,91.24738613603716,83.56631377680556,83.40584955600308,82.82444639012616,82.22969158793111,81.63493585340801,81.04017909824385,80.44542122260891,79.85066211321524,79.25590164097044,78.66113965812012,78.0663759947519,77.4716104544775,76.87684280906907,75.16424520042752,73.47012800568339,71.79419370659909,70.136151137556,68.495715316927,66.87260728379385,65.26655393981314,63.67728789604245,60.53971467805713,57.52413338148923,53.21615307046225,51.84667372897732,50.49114440703757,49.14935304433361,47.82109185768093 -Commercial PV - Class 9/Advanced,92.70384582521406,84.20441294489808,80.59532712467421,76.62622039071157,72.70792744998442,68.85181771496994,65.05642264583977,61.32031959332838,57.64213002168658,54.02051781390909,50.45418765490612,46.94188348857844,43.482387045016196,40.07451643431434,39.57978406938007,39.08695617629925,38.59602177802115,38.10696998162116,37.61978997749148,37.13447103854052,36.65100251940109,36.169373855647024,34.81610620559872,33.50341772902609,31.423752064107013,30.997611522001378,30.57307737832656,30.15014056464762,29.72879208051374 -Commercial PV - Class 9/Moderate,93.62401289841083,85.31323245564519,83.0711095945957,80.42521518850116,77.79228767230997,75.18522822989094,72.60365750102721,70.04720350733137,67.51550147357372,65.00819365417858,62.52492916471237,60.065363818202165,57.6291599661188,55.2159863438771,54.1598909667607,53.1107459073758,52.06848278220784,51.03303410207103,50.00433325754789,48.98231450471344,47.966912951137395,46.95806454215831,44.814515307272444,42.74731553973993,39.71894400753289,38.835817052918365,37.95829910230156,37.08633689319559,36.219877835686226 -Commercial PV - Class 9/Conservative,95.06021490910057,87.05818416476411,86.89101484670866,86.28531738799248,85.66571038653174,85.04610241378504,84.42649337774914,83.80688317442291,83.18727168578457,82.5676587773475,81.94804429518335,81.3284280622798,80.70880987404237,80.08918949270658,78.30502992798694,76.54012299275169,74.7941587367787,73.06683382791287,71.35785137639263,69.66692076474426,67.99375748304021,66.33808296932489,63.0694043032855,59.92781506696221,55.43982311966559,54.013119232268245,52.60094827465777,51.203089325452886,49.819325919119564 -Commercial PV - Class 10/Advanced,101.91157358791402,92.56794202951035,88.60038694181404,84.23705218050145,79.92957824764216,75.69046381258475,71.51809447407709,67.41090627946946,63.36738377116466,59.38605812351371,55.46550536539745,51.60434468405185,47.80123680598225,44.05488245111071,43.511011230165,42.96923364106068,42.429537616461126,41.89191118151162,41.356342452949555,40.822819638224466,40.291331034627426,39.761865028429966,38.27418526202559,36.831115159729436,34.544888535989806,34.07642196020746,33.609721336963936,33.144776697110004,32.68157814623303 -Commercial PV - Class 10/Moderate,102.92313544447468,93.78689406067288,91.32207432301273,88.41337878754429,85.5189380668878,82.65293474362666,79.81495177792488,77.00458024496967,74.2214191385532,71.46507518033586,68.73516263459706,66.03130312829616,63.35312547626151,60.70026551134502,59.53927439190668,58.38592392438143,57.24013893312239,56.10184522563987,54.97096957659474,53.847439712104624,52.73118429435579,51.62213290651404,49.26567753353779,46.993154971453215,43.66399310649724,42.69315034564396,41.728473698165786,40.769904611326325,39.817385271764365 -Commercial PV - Class 10/Conservative,104.50198695377969,95.70516156002249,95.52138829682076,94.85553047197551,94.17438155131468,93.49323156289576,92.81208040557738,92.13092796502859,91.44977411150519,90.76861869716282,90.0874615527843,89.40630248377573,88.72514126522148,88.04397763574131,86.08260799509742,84.14240323438915,82.22302261786176,80.32413268516127,78.4454070582123,76.58652625421666,74.74717750454917,72.92705457933346,69.33371728632211,65.8800924685966,60.946334677563456,59.37792468427372,57.82549109121029,56.28879103417047,54.767586547371835 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_tc.csv index c00c667..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Moderate,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Conservative,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 +10 year CRF/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,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Moderate,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Conservative,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PFF/Advanced,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 -PFF/Moderate,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 -PFF/Conservative,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 +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_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_capex.csv index b472fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 1/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 1/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 2/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 2/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 2/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 3/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 3/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 3/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 4/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 4/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 4/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 5/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 5/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 5/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 6/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 6/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 6/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 7/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 7/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 7/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 8/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 8/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 8/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 9/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 9/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 9/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 10/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 10/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 10/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_lcoe.csv index 8160b4f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,65.51746817818972,59.51058336869992,56.959899917824565,54.15477547208654,51.38556314036802,48.66029813537829,45.97794258203662,43.3374910379349,40.73796923742891,38.178432893875524,35.65796655695637,33.175682522231796,30.73071979025415,28.322243072761623,27.972596176370566,27.62429524543481,27.277332522039185,26.93170030772378,26.587390962911943,26.24439690634451,25.902710614520153,25.56232462114178,24.605916940215796,23.678188163419655,22.20840632416882,21.90723597726128,21.607200935552097,21.308294790020234,21.01051117969172 -Commercial PV - Class 1/Moderate,66.1677865808421,60.29422989775225,58.70963314351007,56.83967509580414,54.978881261179666,53.13636941566916,51.311871450428626,49.50512447364444,47.71587068425892,45.943857249348454,44.18883618502947,42.45056424077825,40.728802787047464,39.023317706075034,38.27693340402769,37.535461165948654,36.79885266250813,36.06706019643376,35.34003669222018,34.617735686039794,33.90011131584986,33.187118311692025,31.67218743115653,30.211215733794266,28.070945999276468,27.44680531092412,26.82662872716378,26.210378605292934,25.59801777794273 -Commercial PV - Class 1/Conservative,67.182807249027,61.527456168539615,61.40931101092966,60.98124070139938,60.543339968804894,60.10543854976426,59.66753637925518,59.229633383775926,58.79172947991585,58.35382457262798,57.91591855312501,57.4780112963054,57.040102657574124,56.60219246889365,55.341256458463995,54.09392704146487,52.859985163836164,51.63921644876706,50.43141107254061,49.23636364431335,48.05387308968585,46.88374253792529,44.57363826360278,42.35335310728004,39.181511993531956,38.173204024103235,37.17516704997543,36.187244937285485,35.20928470129348 -Commercial PV - Class 2/Advanced,67.98271744628887,61.749809428150726,59.10315049645672,56.19247662735003,53.31906615025426,50.49125662170854,47.70797111413431,44.96816635298147,42.27083141356303,39.61498647822375,36.99968165066788,34.42399582448251,31.887035603085017,29.38793426852269,29.025131082986316,28.66372450803006,28.303706493828894,27.9450690522502,27.587804256260235,27.231904239337073,26.87736119488991,26.524167375684616,25.531772600004068,24.569135839862614,23.044049992318538,22.731547400775604,22.420222832966815,22.110069638716606,21.80108121770438 -Commercial PV - Class 2/Moderate,68.65750561266611,62.56294250614815,60.91872156163651,58.97840193194842,57.04759134047346,55.13575064107233,53.242601636673434,51.367871543538605,49.511292860237305,47.672603240410865,45.851545369197204,44.04786684319792,42.26132005386615,40.49166207420689,39.717193302391294,38.94782142253629,38.18349628680705,37.42416840320885,36.669788924909426,35.920309639770046,35.17568296008047,34.43586191249337,32.86392818449888,31.34798398121132,29.12718154994454,28.479556096110013,27.836043905652392,27.196605919473722,26.56120357169522 -Commercial PV - Class 2/Conservative,69.71071882749433,63.84257182403116,63.71998117621186,63.27580371164935,62.82142593116907,62.36704743841348,61.912668165913665,61.458288037402234,61.00390696633001,60.54952485407364,60.09514158775247,59.64075703755769,59.18637105345358,58.73198346107976,57.42360175924491,56.1293386310106,54.848966779891036,53.582263762642285,52.32901186043516,51.088997954111264,49.86201340337266,48.64785392976086,46.250826533561636,43.946997911522104,40.65580879484253,39.609560859893584,38.57397039066867,37.54887537839988,36.534117081935655 -Commercial PV - Class 3/Advanced,71.81646025924363,65.23206046178342,62.43614874881097,59.361333529583085,56.325883093229464,53.33860517530917,50.3983621171708,47.504051810983405,44.65460632308186,41.84899058104861,39.08620112117792,36.365264893191984,33.685238119281074,31.04520520475069,30.661942494245107,30.280155153245072,29.899834677972557,29.520972629820953,29.143560634728065,28.767590382555955,28.393053626477506,28.019942182369558,26.97158338404039,25.954660742143854,24.343570875831624,24.01344535585391,23.684564291788906,23.356920658438334,23.030507483270334 -Commercial PV - Class 3/Moderate,72.52930168945453,66.09104847484149,64.35410513755538,62.304365250563976,60.26467064405839,58.24501569691652,56.24510652372617,54.26465495768224,52.30337841217184,50.3609997463635,48.43724713466295,46.53185393991136,44.64455859019703,42.77510445916639,41.95696114477089,41.144202150871585,40.336774501651654,39.5346259141191,38.73770478682696,37.94596018881403,37.15934184876093,36.37780014435688,34.71722050960086,33.11578781140596,30.76974788332114,30.085600949875467,29.405799238670685,28.7303014879529,28.05906695700143 -Commercial PV - Class 3/Conservative,73.64190865529082,67.44283980514415,67.3133359147734,66.84410999339114,66.36410853066162,65.88410631548953,65.40410327660119,64.92409933342823,64.44409439454076,63.964088355753724,63.48408109782084,63.00407248361298,62.52406235463347,62.04405052668926,60.66188538202612,59.294634998319694,57.942059261175466,56.60392318312913,55.27999676755463,53.97005487688546,52.67387710499155,51.39124765355902,48.859044923130256,46.4252967163227,42.948507889950534,41.84325899634841,40.749268573904615,39.666365477706464,38.59438201472796 -Commercial PV - Class 4/Advanced,75.82296401784272,68.87123307594271,65.91934276493997,62.67298945140382,59.46819700712623,56.31426453448513,53.209990907016234,50.15421253238838,47.1458018989479,44.183666189555304,41.26674595917277,38.39401387289778,35.564473501351166,32.77715817055153,32.37251396220229,31.969427431417902,31.567889600010716,31.167891558600317,30.76942446595149,30.372479548319525,29.977048098802484,29.583121476700533,28.476276734470705,27.402621912064916,25.701652405604445,25.35310981060207,25.005881097341437,24.65995884870181,24.315335703167058 -Commercial PV - Class 4/Moderate,76.57557351597454,69.77814239688047,67.94429829361134,65.78020731591263,63.62672202579693,61.49439436953534,59.38291406640739,57.291976873329816,55.22128443871999,53.170544160586395,51.139469048701756,49.12777759072717,47.13519362215134,45.16144619992439,44.29766022572128,43.43955895301657,42.58708645057331,41.74018751863082,40.89880767699551,40.06289315336472,39.23239087187773,38.40724844188942,36.65402822690866,34.96325464361165,32.48633360894255,31.764019418987868,31.04629286296043,30.333110377191566,29.624428948113227 -Commercial PV - Class 4/Conservative,77.75025070880858,71.2053475950645,71.0686189289021,70.57321578560074,70.0664359539901,69.55965532795955,69.05287383225917,68.54609138182586,68.039307880129,67.5325232171713,67.02573726705391,66.51894988499754,66.0121609036633,65.50537012858234,64.04609661869056,62.6025699359088,61.174536570317045,59.7617484249472,58.36396267209875,56.9809416142085,55.612452549107424,54.25826763950411,51.58479813373756,49.0152757422534,45.3445234783847,44.17761485064337,43.02259278275825,41.879276581967446,40.747489199969884 -Commercial PV - Class 5/Advanced,79.45562471257287,72.17083794675338,69.07752325269156,65.6756379016514,62.31730459151744,59.012267942514946,55.759269282488106,52.5570892716659,49.40454637957176,46.3004954324494,43.24382622749394,40.233462210424925,37.26835921316178,34.34750424859585,33.92347362967745,33.50107531629629,33.08029990012182,32.66113804492726,32.243580485895876,31.827618028934857,31.41324154999661,31.000441994407378,29.840568576203854,28.715475199217913,26.933012636542976,26.567771446310186,26.20390708558994,25.841411781908963,25.4802778210626 -Commercial PV - Class 5/Moderate,80.24429155794448,73.12119708380591,71.19949393307668,68.93172185643469,66.67506358341842,64.44057660160786,62.22793576480483,60.03682225371027,57.866923422786094,55.71793265154697,53.58954920013011,51.481478069005455,49.393429862683774,47.32512065729628,46.41995089656106,45.520738190060136,44.62742392690392,43.739950262723944,42.85826010719313,41.98229711179021,41.11200565780224,40.247330844560395,38.410114253987295,36.638336098799826,34.04274634940632,33.28582625342985,32.53371358386258,31.7863626899105,31.043728497235467 -Commercial PV - Class 5/Conservative,81.47524726379471,74.61677935342095,74.47350004844029,73.95436225495705,73.4233027186551,72.89224234987273,72.36118106975488,71.83011878916307,71.2990554069419,70.76799080782416,70.2369248598792,69.7058574113914,69.17478828700469,68.64371728293328,67.11453031620277,65.60184460343241,64.10539448910042,62.62491998997029,61.160166644522434,59.710885367158305,58.27683230700171,56.85776871112923,54.05621389878098,51.363586282953754,47.51696912588582,46.29415417528774,45.08379526688337,43.88570305096232,42.69969199688031 -Commercial PV - Class 6/Advanced,80.52341650304822,73.14073062018015,70.00584535074842,66.55824259124134,63.15477716174877,59.80532463893254,56.50860943553738,53.26339582527462,50.06848639926325,46.92272059393489,43.824973286641715,40.77415345545762,37.76920289988952,34.809095019452435,34.379365918954804,33.95129106029481,33.52486090870481,33.10006600248993,32.676896952325,32.255344440559234,31.835399220528373,31.41705211587431,30.241591339086312,29.10137800708384,27.294961207082864,26.92481159726512,26.55605731995773,26.188690498234372,25.822703314220377 -Commercial PV - Class 6/Moderate,81.3226821195698,74.1038614859582,72.15633286528268,69.85808455218964,67.57109939940177,65.30658349435596,63.06420732126485,60.84364777626633,58.64458801222753,56.4667172880381,54.30973082223896,52.173329650847236,50.05722048923267,47.961115597917775,47.04378140146141,46.132484315165264,45.22716494047713,44.327764655667046,43.434225603179925,42.546490677235454,41.66450351166947,40.788208468011575,38.9263018092421,37.1307130028201,34.50024152622515,33.733149298729316,32.97092910389895,32.21353467744615,31.46092033928575 -Commercial PV - Class 6/Conservative,82.57018044781968,75.61954265323158,75.47433783994163,74.94822343434299,74.4100270714769,73.87182986494287,73.33363173482603,72.79543259079001,72.25723233032004,71.71903083659979,71.18082797592564,70.64262359454308,70.10441751473948,69.56620952999039,68.01647205730032,66.4834575963575,64.96689692153693,63.466526555727775,61.982088617741645,60.513330674557345,59.06000559822467,57.62187142725676,54.78266695523981,52.053853535407036,48.155542288257024,46.91629411760381,45.68966938395928,44.47547619297169,43.273526520679354 -Commercial PV - Class 7/Advanced,84.51239602023193,76.76398568046073,73.47380405536568,69.85541350035392,66.28334675617207,62.767968617087575,59.30794030563728,55.9019648799623,52.54878561378421,49.24718445138507,45.99598053364447,42.79402879144974,39.64021860303363,36.533472512042316,36.08245543527311,35.633174548389626,35.185619844289654,34.73978139256363,34.29564933875678,33.85321390363931,33.41246538248449,32.973394144354614,31.739703238177082,30.543005869305603,28.64710255808055,28.258616428577255,27.871594753748337,27.48602926645927,27.10191176155243 -Commercial PV - Class 7/Moderate,85.35125576119027,77.774828248782,75.73082270109097,73.31872346308116,70.91844534128187,68.54174955175212,66.18829025510846,63.8577283415275,61.54973126786174,59.26397289946714,57.00013335658092,54.7578988651034,52.53696161163203,50.337019602613495,49.37424238499647,48.41780134469079,47.467634140651,46.52367924713625,45.585875940436324,44.654164285857306,43.72848512496064,42.808780063050136,40.85463802919,38.97009911010319,36.20931899415393,35.40422645176639,34.60424729343444,33.80933296302382,33.01943551754334 -Commercial PV - Class 7/Conservative,86.66055282445681,79.3655934275566,79.2131954392728,78.66101830957763,78.0961607050389,77.53130221503847,76.96644275570267,76.40158223222005,75.8367205369974,75.27185754743157,74.7069931231955,74.142127102918,73.57725930008282,73.0123894979347,71.38588092804041,69.7769237966321,68.18523554115062,66.61053963232163,65.05256541400476,63.51104794811888,61.98572786445712,60.4763512152129,57.496497861469194,54.632504126261736,50.54107782771671,49.24043961943072,47.953050189623625,46.67870813785627,45.417216125811315 -Commercial PV - Class 8/Advanced,88.98553011265226,80.82700622640681,77.36267945467617,73.55277207002156,69.79164035683827,66.0901977048281,62.44703447673217,58.86078508520151,55.33012628702734,51.85377555634514,48.43048953265675,45.05906253979149,41.7383251721785,38.46714294506371,37.99225410560213,37.51919335035814,37.04795014256631,36.57851402621307,36.110874625259825,35.64502164287455,35.18094486067163,34.71863413795999,33.41964553450014,32.159608489426276,30.163357416964605,29.75430920861671,29.34680296667448,28.940829986434434,28.53638162845037 -Commercial PV - Class 8/Moderate,89.86878963734345,81.89135141170927,79.73915923896641,77.19939064304064,74.6720688400358,72.1695775522822,69.6915526355558,67.23763703137968,64.80748059551873,62.400739931435176,60.01707822853554,57.656165105054406,55.317676455415665,53.00129430192955,51.98755850547282,50.98049425216821,49.98003590133769,48.98611867076084,47.99867862269837,47.017652650188936,46.04297846361275,45.074594577516265,43.01702228058563,41.032737103145884,38.125832391990805,37.27812732092706,36.43580627886122,35.59881813964436,34.76711242272349 -Commercial PV - Class 8/Conservative,91.24738613603716,83.56631377680556,83.40584955600308,82.82444639012616,82.22969158793111,81.63493585340801,81.04017909824385,80.44542122260891,79.85066211321524,79.25590164097044,78.66113965812012,78.0663759947519,77.4716104544775,76.87684280906907,75.16424520042752,73.47012800568339,71.79419370659909,70.136151137556,68.495715316927,66.87260728379385,65.26655393981314,63.67728789604245,60.53971467805713,57.52413338148923,53.21615307046225,51.84667372897732,50.49114440703757,49.14935304433361,47.82109185768093 -Commercial PV - Class 9/Advanced,92.70384582521406,84.20441294489808,80.59532712467421,76.62622039071157,72.70792744998442,68.85181771496994,65.05642264583977,61.32031959332838,57.64213002168658,54.02051781390909,50.45418765490612,46.94188348857844,43.482387045016196,40.07451643431434,39.57978406938007,39.08695617629925,38.59602177802115,38.10696998162116,37.61978997749148,37.13447103854052,36.65100251940109,36.169373855647024,34.81610620559872,33.50341772902609,31.423752064107013,30.997611522001378,30.57307737832656,30.15014056464762,29.72879208051374 -Commercial PV - Class 9/Moderate,93.62401289841083,85.31323245564519,83.0711095945957,80.42521518850116,77.79228767230997,75.18522822989094,72.60365750102721,70.04720350733137,67.51550147357372,65.00819365417858,62.52492916471237,60.065363818202165,57.6291599661188,55.2159863438771,54.1598909667607,53.1107459073758,52.06848278220784,51.03303410207103,50.00433325754789,48.98231450471344,47.966912951137395,46.95806454215831,44.814515307272444,42.74731553973993,39.71894400753289,38.835817052918365,37.95829910230156,37.08633689319559,36.219877835686226 -Commercial PV - Class 9/Conservative,95.06021490910057,87.05818416476411,86.89101484670866,86.28531738799248,85.66571038653174,85.04610241378504,84.42649337774914,83.80688317442291,83.18727168578457,82.5676587773475,81.94804429518335,81.3284280622798,80.70880987404237,80.08918949270658,78.30502992798694,76.54012299275169,74.7941587367787,73.06683382791287,71.35785137639263,69.66692076474426,67.99375748304021,66.33808296932489,63.0694043032855,59.92781506696221,55.43982311966559,54.013119232268245,52.60094827465777,51.203089325452886,49.819325919119564 -Commercial PV - Class 10/Advanced,101.91157358791402,92.56794202951035,88.60038694181404,84.23705218050145,79.92957824764216,75.69046381258475,71.51809447407709,67.41090627946946,63.36738377116466,59.38605812351371,55.46550536539745,51.60434468405185,47.80123680598225,44.05488245111071,43.511011230165,42.96923364106068,42.429537616461126,41.89191118151162,41.356342452949555,40.822819638224466,40.291331034627426,39.761865028429966,38.27418526202559,36.831115159729436,34.544888535989806,34.07642196020746,33.609721336963936,33.144776697110004,32.68157814623303 -Commercial PV - Class 10/Moderate,102.92313544447468,93.78689406067288,91.32207432301273,88.41337878754429,85.5189380668878,82.65293474362666,79.81495177792488,77.00458024496967,74.2214191385532,71.46507518033586,68.73516263459706,66.03130312829616,63.35312547626151,60.70026551134502,59.53927439190668,58.38592392438143,57.24013893312239,56.10184522563987,54.97096957659474,53.847439712104624,52.73118429435579,51.62213290651404,49.26567753353779,46.993154971453215,43.66399310649724,42.69315034564396,41.728473698165786,40.769904611326325,39.817385271764365 -Commercial PV - Class 10/Conservative,104.50198695377969,95.70516156002249,95.52138829682076,94.85553047197551,94.17438155131468,93.49323156289576,92.81208040557738,92.13092796502859,91.44977411150519,90.76861869716282,90.0874615527843,89.40630248377573,88.72514126522148,88.04397763574131,86.08260799509742,84.14240323438915,82.22302261786176,80.32413268516127,78.4454070582123,76.58652625421666,74.74717750454917,72.92705457933346,69.33371728632211,65.8800924685966,60.946334677563456,59.37792468427372,57.82549109121029,56.28879103417047,54.767586547371835 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_tc.csv index c00c667..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Moderate,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Conservative,0.12670068225522535,0.12786863604632145,0.1282131568630735,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 +10 year CRF/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,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Moderate,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Conservative,0.8230467797339552,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PFF/Advanced,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 -PFF/Moderate,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 -PFF/Conservative,0.7001421820681615,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.6985804803370829,0.6970001726458899,0.6937880085089888,0.6937879947450919,0.6937879805383836,0.6937879658671456,0.6937879507082156 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 +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,0.9309651229111661,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 +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/df_cff.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/df_cff.csv index 9522a31..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 3fd4dcb..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07415409599122141,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Moderate,0.07415409599122141,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Conservative,0.07415409599122141,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Real - Advanced,0.045517652551364085,0.04739064488819489,0.04794152178205335,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Moderate,0.045517652551364085,0.04739064488819489,0.04794152178205335,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Conservative,0.045517652551364085,0.04739064488819489,0.04794152178205335,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 +WACC 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 28fa03d..9da0e63 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/df_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.06872783596477539,0.07063929494538623,0.07120209427488633,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Moderate,0.06872783596477539,0.07063929494538623,0.07120209427488633,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Conservative,0.06872783596477539,0.07063929494538623,0.07120209427488633,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Debt Fraction - Advanced,0.518186448971676,0.518118574359225,0.518111923190098,0.518112438672111,0.518112984772579,0.518113564303001,0.518114180429958,0.518114836733002,0.518115537274246,0.518116286682516,0.518117090255753,0.518117954086453,0.518118885216415,0.51811989182914,0.518120240250566,0.518120598196104,0.518120966061679,0.518121344265467,0.518121733249487,0.518122133481317,0.518122545455975,0.518122969697958,0.574650510937722,0.631178065591361,0.744232738460275,0.744233217688573,0.744233712334526,0.744234223154318,0.744234750954409 -Debt Fraction - Moderate,0.518186448971676,0.518118574359225,0.518111923190098,0.518112438672111,0.518112984772579,0.518113564303001,0.518114180429958,0.518114836733002,0.518115537274246,0.518116286682516,0.518117090255753,0.518117954086453,0.518118885216415,0.51811989182914,0.518120240250566,0.518120598196104,0.518120966061679,0.518121344265467,0.518121733249487,0.518122133481317,0.518122545455975,0.518122969697958,0.574650510937722,0.631178065591361,0.744232738460275,0.744233217688573,0.744233712334526,0.744234223154318,0.744234750954409 -Debt Fraction - Conservative,0.518186448971676,0.518118574359225,0.518111923190098,0.518112438672111,0.518112984772579,0.518113564303001,0.518114180429958,0.518114836733002,0.518115537274246,0.518116286682516,0.518117090255753,0.518117954086453,0.518118885216415,0.51811989182914,0.518120240250566,0.518120598196104,0.518120966061679,0.518121344265467,0.518121733249487,0.518122133481317,0.518122545455975,0.518122969697958,0.574650510937722,0.631178065591361,0.744232738460275,0.744233217688573,0.744233712334526,0.744234223154318,0.744234750954409 +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,0.07415409599122141,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Moderate,0.07415409599122141,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Conservative,0.07415409599122141,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Real - Advanced,0.045517652551364085,0.04739064488819489,0.04794152178205335,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Moderate,0.045517652551364085,0.04739064488819489,0.04794152178205335,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Conservative,0.045517652551364085,0.04739064488819489,0.04794152178205335,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 +WACC 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 b472fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 1/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 1/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 2/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 2/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 2/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 3/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 3/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 3/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 4/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 4/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 4/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 5/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 5/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 5/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 6/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 6/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 6/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 7/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 7/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 7/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 8/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 8/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 8/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 9/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 9/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 9/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 10/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 10/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 10/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_lcoe.csv index d9e14c7..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,105.881409379803,94.35504562550388,89.79739055593295,85.31323096362583,80.90080331627897,76.55840005543264,72.28436739321769,68.07710321235953,63.935055063837176,59.856718256939644,55.84063403678401,51.8853878446573,47.98960765682437,44.151962397703215,43.59573878327859,43.04165638173466,42.48970285275164,41.93986595065485,41.39213352350912,40.84649351222351,40.30293394966632,39.7614429597902,39.22200875676721,38.684619644133704,38.14926401394494,37.61593034593938,37.08460720671217,36.5552832488982,36.02794721036428 -Commercial PV - Class 1/Moderate,106.93237534251674,95.59753057217121,92.57259400956511,89.57767182546897,86.61231950692911,83.67610127552175,80.76858987386339,77.88936635835279,75.03801989793273,72.21414757866908,69.41735421395174,66.64725216012937,63.90346113739797,61.1856080557685,59.997545660511186,58.81730201051468,57.64480017512626,56.479964229647926,55.32271923894756,54.17299124138941,53.03070723307659,51.8957951523988,50.768183864878196,49.647803148306814,48.534583678168886,47.428457013341934,46.32935558207024,45.23721266820468,44.151962397703215 -Commercial PV - Class 1/Conservative,108.57272900521859,97.55283187254314,96.85364279045494,96.15445370836674,95.45526462627853,94.75607554419034,94.05688646210214,93.35769738001395,92.65850829792575,91.95931921583754,91.26013013374934,90.56094105166115,89.86175196957294,89.16256288748474,87.15578449986596,85.17066086863716,83.20684336636901,81.26399080925152,79.34176925948591,77.4398518339384,75.55791851882563,73.69565599021107,71.85275744010087,70.02892240793658,68.22385661729007,66.43727181757451,64.66888563059247,62.91842140174947,61.1856080557685 -Commercial PV - Class 2/Advanced,109.86544713701537,97.90537676066167,93.17622916952459,88.52334249632798,83.94488685170599,79.43909042628441,75.00423720452493,70.63866478571178,66.34076230626803,62.10896845794573,57.94176959676893,53.837697937916715,49.79532983202488,45.813284118653264,45.236131278840524,44.661200220093335,44.08847813775825,43.51795232538822,42.94961017380286,42.38343917015946,41.81942689703479,41.257561031517206,40.69782934430918,40.140219698840035,39.58472005038875,39.03131844521676,38.480003019710395,37.93076199953315,37.38358369878758 -Commercial PV - Class 2/Moderate,110.95595817285876,99.19461313394189,96.05585619862647,92.94824300360362,89.8713123100714,86.82461194241496,83.80769856668408,80.82013747553636,77.86150237942711,74.9313752038351,72.02934589232197,69.15501221522972,66.30797958382978,63.487860869742455,62.255094824728744,61.03044172370737,59.81382174132836,58.6051560960479,57.40436703312277,56.2113778079362,55.02611266964755,53.84849684515844,52.67845652338853,51.51591883985365,50.36081186153962,49.21306457206531,48.07260685712832,46.93936949022705,45.813284118653264 -Commercial PV - Class 2/Conservative,112.65803401101773,101.22348725746608,100.49798953707406,99.77249181668206,99.04699409629006,98.32149637589805,97.59599865550605,96.87050093511407,96.14500321472205,95.41950549433004,94.69400777393805,93.96851005354604,93.24301233315403,92.51751461276204,90.43522645517076,88.37540786525304,86.33769709765022,84.32174013070676,82.32719046142657,80.35370890692701,78.40096341215131,76.46862886361085,74.5563869089374,72.66392578203534,70.7909401336318,68.93713086703183,67.10220497889225,65.285875404837,63.487860869742455 -Commercial PV - Class 3/Advanced,116.06107867655138,103.42654520766236,98.43070725359226,93.51543079203581,88.678782740853,83.91889137319491,79.23394390242483,74.62218418022414,70.08191050174196,65.61147351202526,61.20927420831962,56.87376203315668,52.60343305345123,48.39682822111585,47.7871280570018,47.17977496663815,46.574755423279875,45.972056003926475,45.371663388329274,44.773564358010034,44.177745795290974,43.5841946823357,42.992898100201074,42.403843227899976,41.81701734147459,41.232407813080314,40.650002110079875,40.06978779414776,39.491752520384786 -Commercial PV - Class 3/Moderate,117.21308679581766,104.78848536310846,101.47272481136827,98.18986428585626,94.93941653717528,91.72090389021481,88.53385801013599,85.3778196751873,82.25233855611896,79.15697300197372,76.09128983204005,73.05486413376178,70.04727906640635,67.06812567030069,65.7658403688839,64.47212552392573,63.18689680849296,61.910070998321764,60.64156595385322,59.381300602618815,58.129194921968065,56.88516992213046,55.649147629604585,54.421051070866426,53.200804256390306,51.98833216497517,50.78356072836954,49.58641681618841,48.39682822111585 -Commercial PV - Class 3/Conservative,119.01114763217565,106.93177358894617,106.16536294574307,105.39895230254,104.6325416593369,103.8661310161338,103.09972037293072,102.33330972972765,101.56689908652456,100.80048844332146,100.03407780011838,99.26766715691528,98.50125651371219,97.7348458705091,95.5351314381448,93.35915369761166,91.20653050368006,89.0768878703854,86.96985975442169,84.88508784539873,82.82222136271108,80.78091685877652,78.76083802841255,76.7616555241282,74.78304677711867,72.82469582375789,70.8862931373936,68.967535465256,67.06812567030069 -Commercial PV - Class 4/Advanced,122.53590556534694,109.1965154988406,103.92196924491722,98.73247885598684,93.62600340693264,88.60056675082389,83.65425496910443,78.7852139412803,73.99164702762273,69.27181285880215,64.624023226741,60.046641071318106,55.53807855788119,51.09679524082453,50.45308106390167,49.81184489951077,49.17307246627543,48.53674959235147,47.902862214378864,47.27139637644563,46.64233822906367,46.01567402815625,45.39139013405696,44.769473010520194,44.149909223742725,43.5326854413965,42.917788431672264,42.305205062333954,41.694922299783975 -Commercial PV - Class 4/Moderate,123.7521820270395,110.6344357058249,107.13369517783406,103.66769010597511,100.23590605813362,96.8378387106129,93.47299360106398,90.14088588862703,86.84104012103977,83.57299000847777,80.33627820390137,77.13045608969084,73.95508357036172,70.80972887115843,69.43479154907591,68.06890281292108,66.71197363132146,65.3639161370898,64.02464360825738,62.694070449476826,61.372112173786135,60.05868538472572,58.75370775880078,57.45709802828076,56.16877596432884,54.88866236045381,53.61667901627728,52.35274872160913,51.09679524082453 -Commercial PV - Class 4/Conservative,125.65055325843856,112.8972939063116,112.08812667065688,111.27895943500216,110.46979219934742,109.6606249636927,108.85145772803799,108.04229049238327,107.23312325672855,106.4239560210738,105.6147887854191,104.80562154976437,103.99645431410963,103.18728707845491,100.86485476067409,98.56748335962632,96.29476941092621,94.04631806464337,91.82174285661176,89.62066548698591,87.44271560577731,85.28753060511629,83.15475541799367,81.0440423232482,78.95505075657483,76.88744712733764,74.84090464098091,72.81510312683957,70.80972887115843 -Commercial PV - Class 5/Advanced,128.40657250123266,114.42809533738114,108.90084679059231,103.46272911564458,98.11160360717015,92.84539944149522,87.66211100466762,82.55979534570875,77.53656974829538,72.59060941449547,67.72014525457243,62.923461777232724,58.19889507503261,53.54483089997308,52.870276525500074,52.19831888456713,51.52894301158041,50.86213405572594,50.19787727987139,49.53615805948023,48.8769618815386,48.220274343494225,47.56608115220743,46.9143681229142,46.265121178200886,45.61832634699071,44.97396976354146,44.332037666454696,43.692516397696174 -Commercial PV - Class 5/Moderate,129.68112048730498,115.93490596939334,112.26644577120481,108.63438519682933,105.03818516782859,101.47731719847408,97.95126313683991,94.45951491345264,91.00157429724186,87.57695265854541,84.18517073893253,80.82575842761693,77.49825454424119,74.20220662782096,72.76139637618016,71.33006822612909,69.90812888082273,68.49548626337723,67.09204949699433,65.69772888547337,64.3124358941015,62.936083130914014,61.56858432831647,60.20985432506012,58.859809048563115,57.518365497569526,56.185441725138915,54.86095682195878,53.54483089997308 -Commercial PV - Class 5/Conservative,131.67044224597026,118.30617718365676,117.45824293261953,116.61030868158232,115.7623744305451,114.91444017950786,114.06650592847065,113.21857167743345,112.37063742639621,111.52270317535898,110.67476892432177,109.82683467328454,108.9789004222473,108.13096617121009,105.6972666574517,103.28982872315922,100.90822957406169,98.55205544305981,96.22090135057856,93.91437087251423,91.63207591549592,89.37363649919467,87.13868054542286,84.92684367377876,82.73776900360008,80.57110696200058,78.42651509777288,76.30365790094926,74.20220662782096 -Commercial PV - Class 6/Advanced,130.13220847044047,115.96587672470251,110.36434834381095,104.8531486506933,99.43011019825269,94.09313433333789,88.84018848886254,83.66930360283185,78.57857165739053,73.56614333143082,68.63022576069409,63.76908039966597,58.98102097990921,54.26441155979684,53.5807919539334,52.899803978708434,52.22143246740784,51.54566236963985,50.8724787502221,50.2018667880812,49.53381177516514,48.868299115367996,48.205314323466794,47.54484302407069,46.886870950581866,46.23138394416841,45.57836795274854,44.92780902998655,44.27969333429998 -Commercial PV - Class 6/Moderate,131.42388490879063,117.49293715059001,113.77517708599832,110.09430581410636,106.44977701188452,102.84105509136674,99.26761493726391,95.72894165223592,92.22453030956241,88.7538857129632,85.31652216332793,81.91196323212456,78.5397415412645,75.19939854921057,73.73922547254763,72.28866192596384,70.8476133588124,69.41598645680251,67.99368912185678,66.5806304523612,65.17672072379872,63.78187136975757,62.39599496330654,61.0190051987281,59.65081687360201,58.29134587123141,56.94050914340362,55.59822469347848,54.26441155979684 -Commercial PV - Class 6/Conservative,133.43994085336413,119.89607551012782,119.03674600248797,118.17741649484816,117.31808698720832,116.45875747956848,115.59942797192866,114.74009846428883,113.88076895664899,113.02143944900915,112.16210994136934,111.3027804337295,110.44345092608965,109.58412141844984,107.1177157952036,104.67792467670773,102.26431958682491,99.87648119790403,97.5139990879125,95.17647150526471,92.8635051410633,90.57471490848269,88.30972372903435,86.06816232546495,83.84966902104848,81.65388954504299,79.48047684409256,77.32909089936318,75.19939854921057 -Commercial PV - Class 7/Advanced,136.5787147993767,121.71060946253387,115.83159183756071,110.04737761468668,104.3556919755378,98.75433230360899,93.24116534224034,87.81412448578692,82.47120719675591,77.2104725421291,72.03003884250418,66.92808142807219,61.90283049580993,56.95256906260054,56.23508421947122,55.52036137304246,54.808384605269474,54.09913812019222,53.392606242767336,52.688773417713136,51.98762420836823,51.289143295562894,50.59331547650328,49.90012566366857,49.209558883720334,48.521600276424614,47.836235093585785,47.153448697992694,46.4732265623767 -Commercial PV - Class 7/Moderate,137.9343784737281,123.31331760712114,119.41138665918275,115.54817190577184,111.72309996003722,107.93560870198628,104.18514700310016,100.47117445898711,96.79316112980102,93.15058728816369,89.54294317433887,85.96972875841573,82.43045350926886,78.92463617007057,77.39212884894434,75.86970709605261,74.35727167688631,72.85472465453913,71.36196936856709,69.87891041426016,68.40545362231644,66.94150603890972,65.48697590614206,64.041772642872,62.605806825910726,61.17899017157742,59.76123551760624,58.352456805396756,56.95256906260054 -Commercial PV - Class 7/Conservative,140.050306060833,125.83550294838741,124.93360386343268,124.03170477847794,123.12980569352321,122.22790660856846,121.32600752361373,120.424108438659,119.52220935370426,118.62031026874952,117.71841118379479,116.81651209884004,115.9146130138853,115.01271392893057,112.42412718198817,109.86347337260644,107.33030279874109,104.8241753600332,102.34466030290993,99.89133597376319,97.46378957990811,95.0616169580377,92.68442234990002,90.33181818493702,88.00342486963376,85.69887058333808,83.41779108031959,81.1598294978469,78.92463617007057 -Commercial PV - Class 8/Advanced,143.80765320649263,128.15259788356715,121.96241130106128,115.87204594466589,109.87910659275131,103.98127404711042,98.17630214050985,92.46201488448509,86.83630374976987,81.29712507221943,75.84249757752369,70.47050001841151,65.17926891842703,59.96699641671147,59.21153600947877,58.45898378793411,57.70932299151076,56.962536988188525,56.21860927326383,55.47752346813366,54.739263319093666,54.003812696149865,53.271155591843794,52.54127612009126,51.814158515034016,51.089787129904714,50.3681464359044,49.64922102109292,48.932995589291714 -Commercial PV - Class 8/Moderate,145.23507044227603,129.84013534053182,125.73168012903672,121.66399031121414,117.63646215157299,113.64850377782135,109.69953489090584,105.78898648351459,101.91630056675663,98.0809299047418,94.28233775679657,90.51999762706018,86.79339302121602,83.10201721012177,81.4883962172997,79.88539460906611,78.29290789855509,76.71083296518385,75.13906803239354,73.57751264582369,72.02606765191048,70.48463517689939,68.95311860626315,67.43142256451522,65.9194528954106,64.4171166425251,62.92432203020452,61.44097844487569,59.96699641671147 -Commercial PV - Class 8/Conservative,147.46299139689472,132.49581675774314,131.5461812964127,130.59654583508228,129.64691037375184,128.6972749124214,127.74763945109098,126.79800398976055,125.84836852843011,124.89873306709967,123.94909760576924,122.9994621444388,122.04982668310835,121.10019122177793,118.37459385658062,115.67840788395398,113.01115979969407,110.37238620948729,107.7616335605197,105.17845788159175,102.62242453142454,100.09310795485908,97.59009144666034,95.11296692265145,92.6613346979135,90.23480327179806,87.83298911950952,85.4555164900241,83.10201721012177 -Commercial PV - Class 9/Advanced,149.81674542437796,133.50753387948512,127.05868650118153,120.71383144099657,114.47047339147528,108.3261962452712,102.27865997765636,96.32559767513504,90.46481270223441,84.69417599903251,79.01162350244014,73.4151536846742,67.90282520275625,62.47275465323728,61.68572686309552,60.90172877898928,60.1207429400011,59.342752019131495,58.567738822017596,57.79568628566625,57.02657747720198,56.260395592628974,55.497123955607165,54.73674601624245,53.979245349890384,53.224605655973726,52.472810756813004,51.723844596470535,50.97769123960744 -Commercial PV - Class 9/Moderate,151.3038081770164,135.265586138506,130.98545657110247,126.74779580469654,122.55197487633423,118.39737718197178,114.28339817439904,110.20944506997976,106.17493656391017,102.17930255370811,98.22198387065725,94.30243201893988,90.42010892220316,86.5744866773126,84.89343952785434,83.22345550057341,81.56442574255517,79.91624282425923,78.2788007163299,76.65199476685879,75.03572167908874,73.42987948954956,71.83436754661587,70.24908648947711,68.67393822751102,67.10882592005144,65.55365395654138,64.00832793706316,62.47275465323728 -Commercial PV - Class 9/Conservative,153.6248241941854,138.03223685520544,137.0429202855802,136.05360371595498,135.06428714632972,134.0749705767045,133.08565400707926,132.09633743745403,131.10702086782877,130.11770429820353,129.1283877285783,128.13907115895304,127.1497545893278,126.16043801970257,123.32094987365247,120.51210209350143,117.73340138937793,114.98436500374879,112.26452043181374,109.57340515076052,106.91056635755412,104.27556071494857,101.6679541054215,99.08732139274493,96.53324619091703,94.00532064019133,91.50314518995017,89.02632838817954,86.5744866773126 -Commercial PV - Class 10/Advanced,164.69716159138665,146.768051987326,139.67867852821044,132.70362633253532,125.84015224863245,119.08560019142314,112.43739771528614,105.89305274754125,99.45015047383373,93.10635036724176,86.85938335342941,80.70704910463098,74.64721345568812,68.67780593576457,67.81260730417823,66.95073930150852,66.09218273254776,65.2369185493075,64.38492784960995,63.53619187569519,62.690692012844835,61.84840978802097,61.00932686852078,60.17342506064651,59.34068630839039,58.511092692134696,57.684626427366226,56.86126986340544,56.04100548215005 -Commercial PV - Class 10/Moderate,166.3319255409977,148.70072123714775,143.99547157364768,139.33690888736555,134.72434174415645,130.15709229632355,125.63449595053795,121.15590104545137,116.72066853867283,112.32817170279368,107.97779583015786,103.66893794608401,99.40100653025993,95.17342124603765,93.3254055704013,91.4895518517998,89.66574042559868,87.85385319191312,86.0537735901152,84.26538657383794,82.48857858646487,80.72323753709401,78.969252776966,77.22651507634535,75.49491660184529,73.7743508941858,72.0647128463756,70.36589868230844,68.67780593576457 -Commercial PV - Class 10/Conservative,168.88347442795992,151.7421670973181,150.65458753155553,149.56700796579298,148.47942840003043,147.39184883426785,146.30426926850532,145.21668970274277,144.12911013698022,143.04153057121763,141.9539510054551,140.86637143969253,139.77879187392998,138.69121230816742,135.5696945051866,132.4818603954365,129.42716769346396,126.40508569226937,123.41509495592976,120.45668702196222,117.52936411306953,114.63263885792455,111.76603402066473,108.92908223878099,106.12132576909897,103.34231624156243,100.59161442054081,97.86878997339392,95.17342124603765 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_tc.csv index 1011b47..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 +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_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_capex.csv index b472fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 1/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 1/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 2/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 2/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 2/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 3/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 3/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 3/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 4/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 4/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 4/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 5/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 5/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 5/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 6/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 6/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 6/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 7/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 7/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 7/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 8/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 8/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 8/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 9/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 9/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 9/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 10/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 10/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 10/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_lcoe.csv index 91905c4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,85.31408155876004,76.06787783759502,72.40923483968122,68.80959010055727,65.26752795031942,61.78167765188752,58.35071163235068,54.9733437972022,51.6483279229667,48.37445612399913,45.150557389493144,41.97549618697613,38.8481711287926,35.76751369828579,35.32070881375178,34.875623928781096,34.432249130606614,33.99057458248801,33.55059052298428,33.11228726523463,32.6756551962475,32.24068477619787,31.807366537732378,31.375691085282504,30.945649094385463,30.517231311012807,30.090428550906626,29.665231698923265,29.2416317083844 -Commercial PV - Class 1/Moderate,86.16089873264953,77.06955392721576,74.64142980943053,72.23739830807936,69.85710261150656,67.50019291928524,65.16632627084886,62.85516637912451,60.5663834689987,58.29965412045234,56.05466111620855,53.83109329374232,51.62864540150719,49.44701795923915,48.49290015472172,47.545061485115156,46.603440168390335,45.667975230387604,44.7386064916551,43.81527455454349,42.897920790551375,41.98648732791572,41.080917039441786,40.18115353056712,39.28714112765457,38.398824866508804,37.516150481111914,36.63906439257279,35.76751369828579 -Commercial PV - Class 1/Conservative,87.48261580257409,78.64589379824626,78.08510876838089,77.52432373851553,76.96353870865018,76.40275367878482,75.84196864891946,75.2811836190541,74.72039858918875,74.15961355932339,73.59882852945803,73.03804349959267,72.4772584697273,71.91647343986195,70.30474629116748,68.71041097755925,67.13318750185563,65.57280184515521,64.02898580812935,62.50147685734412,60.99001797642654,59.49435752189771,58.01424908350321,56.54945134887778,55.099727972388386,53.66484744800561,52.24458298606009,50.83871239374598,49.44701795923915 -Commercial PV - Class 2/Advanced,88.52422509711032,78.93011115306697,75.13380308317096,71.3987132207036,67.72337262784207,64.10635899029057,60.546294782076295,57.04184551635334,53.591718077548784,50.19465913047127,46.849453602270955,43.55492323338769,40.309925193857765,37.11335076156504,36.64973378942739,36.187901535893374,35.72784371520464,35.2695501204903,34.813010623012126,34.358215171418315,33.905153791005844,33.45381658299127,33.00419372378974,32.556275464302296,32.11005212921125,31.665514116283507,31.222651895681803,30.78145600928369,30.341917070008275 -Commercial PV - Class 2/Moderate,89.40290576444963,79.96947766808836,77.4499896534574,74.95550079677811,72.48564086051465,70.04004688217405,67.61836299648957,65.22024026279401,62.84533649740743,60.493316110869706,58.163849949855766,55.85661514361667,53.57129495479657,51.307578634480265,50.317559897209,49.33405656210944,48.35700452245788,47.386340509798124,46.42200208028448,45.46392760129097,44.51205623828055,43.5663279419286,42.62668343549494,41.69306420243871,40.765412474270825,39.84367121863849,38.92778412763687,38.017695606342706,37.11335076156504 -Commercial PV - Class 2/Conservative,90.7743555564996,81.60513104468298,81.0232451554151,80.44135926614723,79.85947337687936,79.27758748761148,78.69570159834362,78.11381570907577,77.53192981980789,76.95004393054002,76.36815804127214,75.78627215200427,75.20438626273639,74.62250037346853,72.95012818942428,71.29580224928131,69.65923202030372,68.04013317298259,66.43822741635695,64.85324233855324,63.284911252351264,61.732973045592686,60.1971720362561,58.67725783202935,57.17298519421752,55.6841139058308,54.21040864370362,52.75163885450176,51.307578634480265 -Commercial PV - Class 3/Advanced,93.51636316523872,83.38120928102667,79.37081637713996,75.42509395313537,71.54249023352145,67.72150269556978,63.96067613061856,60.258600796234184,56.61391065430225,53.02528169042111,49.491430310255154,46.01111180876678,42.583118908492594,39.20628036325728,38.716518684028436,38.228642368866915,37.74264055197058,37.25850245087347,36.776217365648385,36.29577467811862,35.81716385107869,35.34037442752401,34.86539602988927,34.3922183592955,33.92083119480576,33.451224392689156,32.98338788569323,32.51731168232456,32.05298586613747 -Commercial PV - Class 3/Moderate,94.44459518650783,84.47918869145246,81.8176194327752,79.18245910714728,76.57331659826328,73.98980847512146,71.43155880417946,68.89819896699282,66.3893674831504,63.904709838328095,61.44387831728916,59.00653184166576,56.59233581236295,54.200961956431975,53.155113188216404,52.11614724461735,51.08399640374685,50.058593829256765,49.039873555911626,48.02777047544278,47.02222032267698,46.02315966193386,45.03052587368577,44.04425714147421,43.06429243907728,42.090571517922214,41.12303489473795,40.16162383944211,39.20628036325728 -Commercial PV - Class 3/Conservative,95.89338501410073,86.20708131079226,85.5923811868227,84.97768106285315,84.36298093888361,83.74828081491405,83.13358069094451,82.51888056697497,81.90418044300542,81.28948031903586,80.67478019506632,80.06008007109678,79.44537994712721,78.83067982315767,77.0639977162094,75.31637953325018,73.58751835755963,71.87711382546229,70.18487195236196,68.51050496428861,66.85373113475542,65.21427462673137,63.59186533954351,61.986238760530235,60.39713582127463,58.824302758253395,57.267490977744444,55.726456924841635,54.200961956431975 -Commercial PV - Class 4/Advanced,98.73346324451785,88.03288839713812,83.79876329892045,79.63291652368638,75.53370972534047,71.4995565582684,67.52892063048411,63.62031355270434,59.77229307814577,55.983461328160914,52.25246309912693,48.57798424627898,44.95875014043963,41.39352419383668,40.8764396418073,40.36134563472153,39.8482307005948,39.33708345542786,38.82789260236493,38.32064693086142,37.81533531586119,37.31194671698324,36.810470177717626,36.31089482463051,35.813209866578326,35.3174045939307,34.82346837780232,34.33139066929333,33.841160998738424 -Commercial PV - Class 4/Moderate,99.71347956521704,89.19212199105974,86.38206884442465,83.59989793499702,80.84519632683649,78.1175591980548,75.41658964249214,72.74189847718193,70.09310405540828,67.46983208516701,64.87171545284954,62.29839405197442,59.74951461679945,57.22473056065224,56.12053587834321,55.023608000348354,53.93387542670431,52.85126759239021,51.775714852095504,50.707148465285044,49.64550058155376,48.59070422626532,47.54269328646768,46.50140249707968,45.46676742734252,44.438724467530136,43.41721081591288,42.40216446596875,41.39352419383668 -Commercial PV - Class 4/Conservative,101.24309462241213,91.01641045403831,90.36741737900704,89.71842430397577,89.06943122894452,88.42043815391325,87.77144507888201,87.12245200385075,86.4734589288195,85.82446585378824,85.17547277875697,84.52647970372573,83.87748662869446,83.2284935536632,81.36325161132082,79.51813713303675,77.69282607979031,75.88700133118778,74.10035250179133,72.3325757632684,70.58337367214709,68.85245500297296,67.13953458667014,65.44433315391858,63.766577183367,62.105998754507695,60.462335405047476,58.83532999261517,57.22473056065224 -Commercial PV - Class 5/Advanced,103.46376066600276,92.25052374899005,87.81354269519082,83.44811116306042,79.15251231372034,74.92508380010422,70.76421562204085,66.66834808186009,62.63596983506835,58.66561603097497,54.75586653846452,50.9053442524,47.112713476414456,43.37667837810104,42.83482042460496,42.295048382601024,41.75735023048452,41.221714038851424,40.688127969616225,40.15658027513972,39.62705929736688,39.099553466974626,38.574051302529135,38.05054140965289,37.52901248020109,37.00945329144748,36.491852705279285,35.9761996674013,35.46248320654901 -Commercial PV - Class 5/Moderate,104.49072934229116,93.46529595667062,90.52061381276388,87.60514973760982,84.7184710116025,81.86015341793053,79.02978103475161,76.22694603343311,73.45124848265313,70.70229615816403,67.97970435802901,65.28309572314829,62.612100062899515,59.96635418572294,58.809257791198995,57.65977635190564,56.51783494233279,55.383359616705704,54.25627739302312,53.13651623740669,52.02400504875414,50.91867364368976,49.820452741805255,48.729273951184474,47.64506975420587,46.567773493616095,45.49731935886913,44.43364237272482,43.37667837810104 -Commercial PV - Class 5/Conservative,106.09362790361085,95.37698565858985,94.69689947521923,94.0168132918486,93.33672710847799,92.65664092510737,91.97655474173676,91.29646855836616,90.61638237499554,89.93629619162492,89.25621000825429,88.57612382488368,87.89603764151305,87.21595145814244,85.26134620512133,83.3278327183131,81.41507143406243,79.52273003881082,77.65048327662574,75.79801276282939,73.96500680350186,72.15116022064446,70.35617418279668,68.57975604090991,66.82161916928808,65.08148281141384,63.35907193048614,61.6541170645022,59.96635418572294 -Commercial PV - Class 6/Advanced,104.85419406389639,93.49026419886454,88.99365524633717,84.56955735837919,80.21623062378121,75.9319903554531,71.7152049166815,67.5642936492618,63.477724897976614,59.45401412623457,55.491722117998904,51.58945326143071,47.74585390994719,43.9596108166512,43.41047091834076,42.863444963762795,42.31852076975611,41.77568624659927,41.23492939711658,40.69623831579412,40.1596011879061,39.62500628865109,39.09244198229807,38.56189672134223,38.033359045670416,37.50681758173586,36.98226104174244,36.45967822283799,35.939058006316856 -Commercial PV - Class 6/Moderate,105.89496401260047,94.72136154142825,91.73710627189075,88.78246172819043,85.85698937546982,82.96025929593375,80.09184997823094,77.25134811298317,74.4383483942536,71.65245332675399,68.89327303859793,66.16042509941538,63.45353434364975,60.77223269886639,59.599586265747554,58.434657124059044,57.277369341378474,56.12764797818534,54.9854190716846,53.85060961994583,52.72314756635008,51.60296178433816,50.489982062453144,49.384139089670555,48.28536444101001,47.1935905634217,46.10875076194191,45.03077918611145,43.9596108166512 -Commercial PV - Class 6/Conservative,107.5194036785422,96.65874214411167,95.96951638823066,95.28029063234965,94.59106487646865,93.90183912058764,93.21261336470664,92.52338760882564,91.83416185294463,91.14493609706362,90.45571034118261,89.76648458530161,89.07725882942059,88.38803307353959,86.40716018433355,84.44766251030813,82.5091959244649,80.59142364733505,78.69401605192215,76.81665047482619,74.95901103332113,73.12078844816855,71.30167987195844,69.5013887227771,67.71962452301025,65.95610274309738,64.21054465006063,62.4826771606392,60.77223269886639 -Commercial PV - Class 7/Advanced,110.04847481570548,98.12159710972342,93.40223455597825,88.7589751293837,84.18999272678188,79.69351920483356,75.26784209859304,70.91130244700315,66.62229271951048,62.399254838356185,58.24067829143164,54.14509833089651,50.11109425304687,46.137287755189334,45.56094449291898,44.98681989520164,44.4149011753451,43.84517564472573,43.277630711850165,42.71225388142759,42.149032753452786,41.58795502229958,41.02900847582458,40.472180994481214,39.917460550443685,39.364835206741034,38.81429311640078,38.26582252160243,37.71941175284036 -Commercial PV - Class 7/Moderate,111.14080256197671,99.41368071313414,96.28159101652929,93.18057890576316,90.11018412178122,87.06995544946449,84.05945049657731,81.07823547916756,78.12588501320002,75.20198191221293,72.3061169907955,69.4378888736921,66.59690381034584,63.782775494701724,62.55203834951738,61.329400795953546,60.114783140037595,58.90810672988526,57.709293938722936,56.518268148241,55.33495373227032,54.15927604077495,52.99116138415363,51.8305370178433,50.677331127218,49.53147281277607,48.39289207561002,47.261519803152005,46.137287755189334 -Commercial PV - Class 7/Conservative,112.8457139321226,101.44703552899317,100.72366681765494,100.00029810631673,99.27692939497855,98.55356068364034,97.83019197230215,97.10682326096395,96.38345454962575,95.66008583828754,94.93671712694933,94.21334841561114,93.48997970427293,92.76661099293473,90.6876093639864,88.6310418384184,86.59654724182403,84.58377211130923,82.59237049077242,80.62200373267197,78.67234030604209,76.7430556105291,74.83383179622847,72.94435758911293,71.07432812185024,69.22344476981738,67.39141499212583,65.57795217748061,63.782775494701724 -Commercial PV - Class 8/Advanced,115.8732012191451,103.31504898072659,98.34589654374824,93.4568752760614,88.64606242118066,83.9115962501791,79.25167365951012,74.66454788140877,70.14852630076525,65.70196837273818,61.32328363572594,57.01092981464002,52.76341100972866,48.579275966482484,47.97242758523786,47.36791529965125,46.76572564624703,46.16584526480877,45.56826089739133,44.972959387343984,44.37992767834491,43.789152813446755,43.200621934132826,42.61432227938429,42.03024118475779,41.448366081473594,40.86868449551398,40.2911840467319,39.71585244796962 -Commercial PV - Class 8/Moderate,117.02334448967126,104.67552093293405,101.37765369525647,98.11250894067847,94.8796020492167,91.67845792350734,88.50861075605398,85.36960380326921,82.26098916607963,79.18232757687232,76.13318819257096,73.11314839363591,70.12179358879199,67.15871702529378,65.86283852165576,64.57548831076517,63.296582480548345,62.026038216176374,60.763773782188835,59.50970850496602,58.26376275554146,57.025857932747286,55.795916446685005,54.57386170251398,53.359618084550995,52.153110940673606,50.95426656702076,49.76301219298395,48.579275966482484 -Commercial PV - Class 8/Conservative,118.81849465949009,106.81649864409738,106.05484294296298,105.2931872418286,104.53153154069423,103.76987583955984,103.00822013842547,102.24656443729111,101.48490873615673,100.72325303502234,99.96159733388797,99.19994163275359,98.43828593161919,97.67663023048482,95.48758967822374,93.32217063802372,91.17999281897413,89.06068404983755,86.96388006349403,84.88922428821648,82.83636764552497,80.80496835438014,78.79469174148456,76.8052100574709,74.83620229876514,72.88735403492112,70.95835724123158,69.0489101364287,67.15871702529378 -Commercial PV - Class 9/Advanced,120.71503498933829,107.63213255018782,102.45534098849852,97.3620289268402,92.35019326515196,87.41789448100599,82.56325412705267,77.78445244574978,73.07972609501256,68.44736597881321,63.8857151771231,59.393166969930014,54.968162950380844,50.609191222394,49.97698530416254,49.34721309679891,48.71986057424775,48.09491381802771,47.47235901620217,46.852182462361526,46.23437055461748,45.61890979460855,45.005786786516936,44.394988236096694,43.78650094971284,43.18031183339134,42.576407891879896,41.974776227719325,41.37540404032534 -Commercial PV - Class 9/Moderate,121.91323771165483,109.0494526689453,105.61378199791992,102.21220113929927,98.84420522295275,95.50929929927767,92.20699809672173,88.93682578638273,85.69831575344588,82.49101037522796,79.31446080560673,76.16822676562232,73.05187634004524,69.96498577971383,68.61495818694246,67.2738152469344,65.94146954129779,64.61783479473463,63.30282585641744,61.99635868172914,60.69835031435736,59.40871886873559,58.12738351282316,56.854264451216366,55.58928290858367,54.33236111341727,53.083422282094446,51.84239060324153,50.609191222394 -Commercial PV - Class 9/Conservative,123.78339934765695,111.27989246516438,110.48641050691262,109.69292854866087,108.89944659040913,108.10596463215738,107.31248267390565,106.51900071565392,105.72551875740217,104.93203679915042,104.13855484089868,103.34507288264695,102.55159092439519,101.75810896614345,99.47759799312291,97.22169557173424,94.99000552037462,92.78214011640004,90.59771987156245,88.43637331456334,86.29773678046145,84.18145420668417,82.08717693540218,80.01456352203705,77.96327954968078,75.93299744921548,73.92339632493,71.93416178543849,69.96498577971383 -Commercial PV - Class 10/Advanced,132.70494942225508,118.32259923168353,112.6316274117755,107.03242661964694,101.52279479908927,96.10059978631931,90.76377655886041,85.5103246133567,80.33830546532535,75.24584026428225,70.23110751807758,65.29234092065037,60.42782727776062,55.63590452558131,54.940905311848184,54.248581535169365,53.558917776363934,52.87189873450964,52.18750922581141,51.505734182482634,50.826558651639424,50.14996779420744,49.4759468838411,48.80448130585519,48.13555655616856,47.46915824025976,46.80527207213452,46.143883873304866,45.48497957177986 -Commercial PV - Class 10/Moderate,134.0221625736796,119.88069342178565,116.10377779010629,112.36433791139665,108.6618187697454,104.99567625511689,101.36537689678971,97.7703976045754,94.21022541755407,90.68435726007286,87.1922997047642,83.73356874234857,80.30768955799714,76.91419631403625,75.43007842074155,73.95572764051353,72.49104787220566,71.03594427130194,69.59032322944408,68.15409235435747,66.72716045016716,65.30943749809495,63.90083463752896,62.50126414745736,61.110639428258274,59.72887498383743,58.35588640410646,56.99159034779386,55.63590452558131 -Commercial PV - Class 10/Conservative,136.0780763655202,122.33266968450035,121.4603758302462,120.5880819759921,119.715788121738,118.84349426748389,117.9712004132298,117.09890655897568,116.22661270472157,115.35431885046746,114.48202499621335,113.60973114195924,112.73743728770512,111.86514343345102,109.3581227184397,106.8781547777572,104.42480407941227,101.99764439055103,99.59625853058982,97.2202381321708,94.86918340965308,92.54270293486285,90.24041341983931,87.96193950632225,85.7069135617391,83.47497548145812,81.26577249708448,79.07895899058518,76.91419631403625 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_tc.csv index 1011b47..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 +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_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_capex.csv index b472fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 1/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 1/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 2/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 2/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 2/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 3/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 3/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 3/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 4/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 4/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 4/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 5/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 5/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 5/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 6/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 6/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 6/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 7/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 7/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 7/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 8/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 8/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 8/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 9/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 9/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 9/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 -Commercial PV - Class 10/Advanced,2058.8590970105483,1845.7331678049147,1769.3776284348487,1693.0220890647827,1616.6665496947164,1540.3110103246504,1463.9554709545844,1387.5999315845181,1311.244392214452,1234.8888528443856,1158.5333134743196,1082.1777741042536,1005.8222347341873,929.46669536412,919.1094618154737,908.7522282668272,898.3949947181807,888.0377611695341,877.6805276208876,867.3232940722411,856.9660605235945,846.608826974948,836.2515934263015,825.894359877655,815.5371263290084,805.1798927803619,794.8226592317154,784.4654256830689,774.1081921344228 -Commercial PV - Class 10/Moderate,2058.8590970105483,1845.7331678049147,1795.230309091905,1744.7274503788947,1694.2245916658844,1643.7217329528744,1593.2188742398641,1542.7160155268539,1492.2131568138436,1441.7102981008336,1391.2074393878233,1340.7045806748133,1290.2017219618033,1239.698863248792,1219.016718723147,1198.3345741975024,1177.6524296718578,1156.9702851462132,1136.2881406205684,1115.6059960949235,1094.923851569279,1074.2417070436343,1053.5595625179897,1032.8774179923448,1012.1952734667,991.5131289410552,970.8309844154104,950.1488398897656,929.46669536412 -Commercial PV - Class 10/Conservative,2058.8590970105483,1845.7331678049147,1832.2218869860717,1818.7106061672284,1805.1993253483852,1791.6880445295421,1778.176763710699,1764.6654828918558,1751.1542020730126,1737.6429212541696,1724.1316404353263,1710.620359616483,1697.1090787976398,1683.5977979787967,1654.004535663463,1624.4112733481293,1594.8180110327958,1565.224748717462,1535.6314864021285,1506.038224086795,1476.4449617714613,1446.8516994561278,1417.2584371407938,1387.6651748254603,1358.0719125101268,1328.478650194793,1298.8853878794596,1269.2921255641259,1239.698863248792 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_lcoe.csv index 91905c4..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,85.31408155876004,76.06787783759502,72.40923483968122,68.80959010055727,65.26752795031942,61.78167765188752,58.35071163235068,54.9733437972022,51.6483279229667,48.37445612399913,45.150557389493144,41.97549618697613,38.8481711287926,35.76751369828579,35.32070881375178,34.875623928781096,34.432249130606614,33.99057458248801,33.55059052298428,33.11228726523463,32.6756551962475,32.24068477619787,31.807366537732378,31.375691085282504,30.945649094385463,30.517231311012807,30.090428550906626,29.665231698923265,29.2416317083844 -Commercial PV - Class 1/Moderate,86.16089873264953,77.06955392721576,74.64142980943053,72.23739830807936,69.85710261150656,67.50019291928524,65.16632627084886,62.85516637912451,60.5663834689987,58.29965412045234,56.05466111620855,53.83109329374232,51.62864540150719,49.44701795923915,48.49290015472172,47.545061485115156,46.603440168390335,45.667975230387604,44.7386064916551,43.81527455454349,42.897920790551375,41.98648732791572,41.080917039441786,40.18115353056712,39.28714112765457,38.398824866508804,37.516150481111914,36.63906439257279,35.76751369828579 -Commercial PV - Class 1/Conservative,87.48261580257409,78.64589379824626,78.08510876838089,77.52432373851553,76.96353870865018,76.40275367878482,75.84196864891946,75.2811836190541,74.72039858918875,74.15961355932339,73.59882852945803,73.03804349959267,72.4772584697273,71.91647343986195,70.30474629116748,68.71041097755925,67.13318750185563,65.57280184515521,64.02898580812935,62.50147685734412,60.99001797642654,59.49435752189771,58.01424908350321,56.54945134887778,55.099727972388386,53.66484744800561,52.24458298606009,50.83871239374598,49.44701795923915 -Commercial PV - Class 2/Advanced,88.52422509711032,78.93011115306697,75.13380308317096,71.3987132207036,67.72337262784207,64.10635899029057,60.546294782076295,57.04184551635334,53.591718077548784,50.19465913047127,46.849453602270955,43.55492323338769,40.309925193857765,37.11335076156504,36.64973378942739,36.187901535893374,35.72784371520464,35.2695501204903,34.813010623012126,34.358215171418315,33.905153791005844,33.45381658299127,33.00419372378974,32.556275464302296,32.11005212921125,31.665514116283507,31.222651895681803,30.78145600928369,30.341917070008275 -Commercial PV - Class 2/Moderate,89.40290576444963,79.96947766808836,77.4499896534574,74.95550079677811,72.48564086051465,70.04004688217405,67.61836299648957,65.22024026279401,62.84533649740743,60.493316110869706,58.163849949855766,55.85661514361667,53.57129495479657,51.307578634480265,50.317559897209,49.33405656210944,48.35700452245788,47.386340509798124,46.42200208028448,45.46392760129097,44.51205623828055,43.5663279419286,42.62668343549494,41.69306420243871,40.765412474270825,39.84367121863849,38.92778412763687,38.017695606342706,37.11335076156504 -Commercial PV - Class 2/Conservative,90.7743555564996,81.60513104468298,81.0232451554151,80.44135926614723,79.85947337687936,79.27758748761148,78.69570159834362,78.11381570907577,77.53192981980789,76.95004393054002,76.36815804127214,75.78627215200427,75.20438626273639,74.62250037346853,72.95012818942428,71.29580224928131,69.65923202030372,68.04013317298259,66.43822741635695,64.85324233855324,63.284911252351264,61.732973045592686,60.1971720362561,58.67725783202935,57.17298519421752,55.6841139058308,54.21040864370362,52.75163885450176,51.307578634480265 -Commercial PV - Class 3/Advanced,93.51636316523872,83.38120928102667,79.37081637713996,75.42509395313537,71.54249023352145,67.72150269556978,63.96067613061856,60.258600796234184,56.61391065430225,53.02528169042111,49.491430310255154,46.01111180876678,42.583118908492594,39.20628036325728,38.716518684028436,38.228642368866915,37.74264055197058,37.25850245087347,36.776217365648385,36.29577467811862,35.81716385107869,35.34037442752401,34.86539602988927,34.3922183592955,33.92083119480576,33.451224392689156,32.98338788569323,32.51731168232456,32.05298586613747 -Commercial PV - Class 3/Moderate,94.44459518650783,84.47918869145246,81.8176194327752,79.18245910714728,76.57331659826328,73.98980847512146,71.43155880417946,68.89819896699282,66.3893674831504,63.904709838328095,61.44387831728916,59.00653184166576,56.59233581236295,54.200961956431975,53.155113188216404,52.11614724461735,51.08399640374685,50.058593829256765,49.039873555911626,48.02777047544278,47.02222032267698,46.02315966193386,45.03052587368577,44.04425714147421,43.06429243907728,42.090571517922214,41.12303489473795,40.16162383944211,39.20628036325728 -Commercial PV - Class 3/Conservative,95.89338501410073,86.20708131079226,85.5923811868227,84.97768106285315,84.36298093888361,83.74828081491405,83.13358069094451,82.51888056697497,81.90418044300542,81.28948031903586,80.67478019506632,80.06008007109678,79.44537994712721,78.83067982315767,77.0639977162094,75.31637953325018,73.58751835755963,71.87711382546229,70.18487195236196,68.51050496428861,66.85373113475542,65.21427462673137,63.59186533954351,61.986238760530235,60.39713582127463,58.824302758253395,57.267490977744444,55.726456924841635,54.200961956431975 -Commercial PV - Class 4/Advanced,98.73346324451785,88.03288839713812,83.79876329892045,79.63291652368638,75.53370972534047,71.4995565582684,67.52892063048411,63.62031355270434,59.77229307814577,55.983461328160914,52.25246309912693,48.57798424627898,44.95875014043963,41.39352419383668,40.8764396418073,40.36134563472153,39.8482307005948,39.33708345542786,38.82789260236493,38.32064693086142,37.81533531586119,37.31194671698324,36.810470177717626,36.31089482463051,35.813209866578326,35.3174045939307,34.82346837780232,34.33139066929333,33.841160998738424 -Commercial PV - Class 4/Moderate,99.71347956521704,89.19212199105974,86.38206884442465,83.59989793499702,80.84519632683649,78.1175591980548,75.41658964249214,72.74189847718193,70.09310405540828,67.46983208516701,64.87171545284954,62.29839405197442,59.74951461679945,57.22473056065224,56.12053587834321,55.023608000348354,53.93387542670431,52.85126759239021,51.775714852095504,50.707148465285044,49.64550058155376,48.59070422626532,47.54269328646768,46.50140249707968,45.46676742734252,44.438724467530136,43.41721081591288,42.40216446596875,41.39352419383668 -Commercial PV - Class 4/Conservative,101.24309462241213,91.01641045403831,90.36741737900704,89.71842430397577,89.06943122894452,88.42043815391325,87.77144507888201,87.12245200385075,86.4734589288195,85.82446585378824,85.17547277875697,84.52647970372573,83.87748662869446,83.2284935536632,81.36325161132082,79.51813713303675,77.69282607979031,75.88700133118778,74.10035250179133,72.3325757632684,70.58337367214709,68.85245500297296,67.13953458667014,65.44433315391858,63.766577183367,62.105998754507695,60.462335405047476,58.83532999261517,57.22473056065224 -Commercial PV - Class 5/Advanced,103.46376066600276,92.25052374899005,87.81354269519082,83.44811116306042,79.15251231372034,74.92508380010422,70.76421562204085,66.66834808186009,62.63596983506835,58.66561603097497,54.75586653846452,50.9053442524,47.112713476414456,43.37667837810104,42.83482042460496,42.295048382601024,41.75735023048452,41.221714038851424,40.688127969616225,40.15658027513972,39.62705929736688,39.099553466974626,38.574051302529135,38.05054140965289,37.52901248020109,37.00945329144748,36.491852705279285,35.9761996674013,35.46248320654901 -Commercial PV - Class 5/Moderate,104.49072934229116,93.46529595667062,90.52061381276388,87.60514973760982,84.7184710116025,81.86015341793053,79.02978103475161,76.22694603343311,73.45124848265313,70.70229615816403,67.97970435802901,65.28309572314829,62.612100062899515,59.96635418572294,58.809257791198995,57.65977635190564,56.51783494233279,55.383359616705704,54.25627739302312,53.13651623740669,52.02400504875414,50.91867364368976,49.820452741805255,48.729273951184474,47.64506975420587,46.567773493616095,45.49731935886913,44.43364237272482,43.37667837810104 -Commercial PV - Class 5/Conservative,106.09362790361085,95.37698565858985,94.69689947521923,94.0168132918486,93.33672710847799,92.65664092510737,91.97655474173676,91.29646855836616,90.61638237499554,89.93629619162492,89.25621000825429,88.57612382488368,87.89603764151305,87.21595145814244,85.26134620512133,83.3278327183131,81.41507143406243,79.52273003881082,77.65048327662574,75.79801276282939,73.96500680350186,72.15116022064446,70.35617418279668,68.57975604090991,66.82161916928808,65.08148281141384,63.35907193048614,61.6541170645022,59.96635418572294 -Commercial PV - Class 6/Advanced,104.85419406389639,93.49026419886454,88.99365524633717,84.56955735837919,80.21623062378121,75.9319903554531,71.7152049166815,67.5642936492618,63.477724897976614,59.45401412623457,55.491722117998904,51.58945326143071,47.74585390994719,43.9596108166512,43.41047091834076,42.863444963762795,42.31852076975611,41.77568624659927,41.23492939711658,40.69623831579412,40.1596011879061,39.62500628865109,39.09244198229807,38.56189672134223,38.033359045670416,37.50681758173586,36.98226104174244,36.45967822283799,35.939058006316856 -Commercial PV - Class 6/Moderate,105.89496401260047,94.72136154142825,91.73710627189075,88.78246172819043,85.85698937546982,82.96025929593375,80.09184997823094,77.25134811298317,74.4383483942536,71.65245332675399,68.89327303859793,66.16042509941538,63.45353434364975,60.77223269886639,59.599586265747554,58.434657124059044,57.277369341378474,56.12764797818534,54.9854190716846,53.85060961994583,52.72314756635008,51.60296178433816,50.489982062453144,49.384139089670555,48.28536444101001,47.1935905634217,46.10875076194191,45.03077918611145,43.9596108166512 -Commercial PV - Class 6/Conservative,107.5194036785422,96.65874214411167,95.96951638823066,95.28029063234965,94.59106487646865,93.90183912058764,93.21261336470664,92.52338760882564,91.83416185294463,91.14493609706362,90.45571034118261,89.76648458530161,89.07725882942059,88.38803307353959,86.40716018433355,84.44766251030813,82.5091959244649,80.59142364733505,78.69401605192215,76.81665047482619,74.95901103332113,73.12078844816855,71.30167987195844,69.5013887227771,67.71962452301025,65.95610274309738,64.21054465006063,62.4826771606392,60.77223269886639 -Commercial PV - Class 7/Advanced,110.04847481570548,98.12159710972342,93.40223455597825,88.7589751293837,84.18999272678188,79.69351920483356,75.26784209859304,70.91130244700315,66.62229271951048,62.399254838356185,58.24067829143164,54.14509833089651,50.11109425304687,46.137287755189334,45.56094449291898,44.98681989520164,44.4149011753451,43.84517564472573,43.277630711850165,42.71225388142759,42.149032753452786,41.58795502229958,41.02900847582458,40.472180994481214,39.917460550443685,39.364835206741034,38.81429311640078,38.26582252160243,37.71941175284036 -Commercial PV - Class 7/Moderate,111.14080256197671,99.41368071313414,96.28159101652929,93.18057890576316,90.11018412178122,87.06995544946449,84.05945049657731,81.07823547916756,78.12588501320002,75.20198191221293,72.3061169907955,69.4378888736921,66.59690381034584,63.782775494701724,62.55203834951738,61.329400795953546,60.114783140037595,58.90810672988526,57.709293938722936,56.518268148241,55.33495373227032,54.15927604077495,52.99116138415363,51.8305370178433,50.677331127218,49.53147281277607,48.39289207561002,47.261519803152005,46.137287755189334 -Commercial PV - Class 7/Conservative,112.8457139321226,101.44703552899317,100.72366681765494,100.00029810631673,99.27692939497855,98.55356068364034,97.83019197230215,97.10682326096395,96.38345454962575,95.66008583828754,94.93671712694933,94.21334841561114,93.48997970427293,92.76661099293473,90.6876093639864,88.6310418384184,86.59654724182403,84.58377211130923,82.59237049077242,80.62200373267197,78.67234030604209,76.7430556105291,74.83383179622847,72.94435758911293,71.07432812185024,69.22344476981738,67.39141499212583,65.57795217748061,63.782775494701724 -Commercial PV - Class 8/Advanced,115.8732012191451,103.31504898072659,98.34589654374824,93.4568752760614,88.64606242118066,83.9115962501791,79.25167365951012,74.66454788140877,70.14852630076525,65.70196837273818,61.32328363572594,57.01092981464002,52.76341100972866,48.579275966482484,47.97242758523786,47.36791529965125,46.76572564624703,46.16584526480877,45.56826089739133,44.972959387343984,44.37992767834491,43.789152813446755,43.200621934132826,42.61432227938429,42.03024118475779,41.448366081473594,40.86868449551398,40.2911840467319,39.71585244796962 -Commercial PV - Class 8/Moderate,117.02334448967126,104.67552093293405,101.37765369525647,98.11250894067847,94.8796020492167,91.67845792350734,88.50861075605398,85.36960380326921,82.26098916607963,79.18232757687232,76.13318819257096,73.11314839363591,70.12179358879199,67.15871702529378,65.86283852165576,64.57548831076517,63.296582480548345,62.026038216176374,60.763773782188835,59.50970850496602,58.26376275554146,57.025857932747286,55.795916446685005,54.57386170251398,53.359618084550995,52.153110940673606,50.95426656702076,49.76301219298395,48.579275966482484 -Commercial PV - Class 8/Conservative,118.81849465949009,106.81649864409738,106.05484294296298,105.2931872418286,104.53153154069423,103.76987583955984,103.00822013842547,102.24656443729111,101.48490873615673,100.72325303502234,99.96159733388797,99.19994163275359,98.43828593161919,97.67663023048482,95.48758967822374,93.32217063802372,91.17999281897413,89.06068404983755,86.96388006349403,84.88922428821648,82.83636764552497,80.80496835438014,78.79469174148456,76.8052100574709,74.83620229876514,72.88735403492112,70.95835724123158,69.0489101364287,67.15871702529378 -Commercial PV - Class 9/Advanced,120.71503498933829,107.63213255018782,102.45534098849852,97.3620289268402,92.35019326515196,87.41789448100599,82.56325412705267,77.78445244574978,73.07972609501256,68.44736597881321,63.8857151771231,59.393166969930014,54.968162950380844,50.609191222394,49.97698530416254,49.34721309679891,48.71986057424775,48.09491381802771,47.47235901620217,46.852182462361526,46.23437055461748,45.61890979460855,45.005786786516936,44.394988236096694,43.78650094971284,43.18031183339134,42.576407891879896,41.974776227719325,41.37540404032534 -Commercial PV - Class 9/Moderate,121.91323771165483,109.0494526689453,105.61378199791992,102.21220113929927,98.84420522295275,95.50929929927767,92.20699809672173,88.93682578638273,85.69831575344588,82.49101037522796,79.31446080560673,76.16822676562232,73.05187634004524,69.96498577971383,68.61495818694246,67.2738152469344,65.94146954129779,64.61783479473463,63.30282585641744,61.99635868172914,60.69835031435736,59.40871886873559,58.12738351282316,56.854264451216366,55.58928290858367,54.33236111341727,53.083422282094446,51.84239060324153,50.609191222394 -Commercial PV - Class 9/Conservative,123.78339934765695,111.27989246516438,110.48641050691262,109.69292854866087,108.89944659040913,108.10596463215738,107.31248267390565,106.51900071565392,105.72551875740217,104.93203679915042,104.13855484089868,103.34507288264695,102.55159092439519,101.75810896614345,99.47759799312291,97.22169557173424,94.99000552037462,92.78214011640004,90.59771987156245,88.43637331456334,86.29773678046145,84.18145420668417,82.08717693540218,80.01456352203705,77.96327954968078,75.93299744921548,73.92339632493,71.93416178543849,69.96498577971383 -Commercial PV - Class 10/Advanced,132.70494942225508,118.32259923168353,112.6316274117755,107.03242661964694,101.52279479908927,96.10059978631931,90.76377655886041,85.5103246133567,80.33830546532535,75.24584026428225,70.23110751807758,65.29234092065037,60.42782727776062,55.63590452558131,54.940905311848184,54.248581535169365,53.558917776363934,52.87189873450964,52.18750922581141,51.505734182482634,50.826558651639424,50.14996779420744,49.4759468838411,48.80448130585519,48.13555655616856,47.46915824025976,46.80527207213452,46.143883873304866,45.48497957177986 -Commercial PV - Class 10/Moderate,134.0221625736796,119.88069342178565,116.10377779010629,112.36433791139665,108.6618187697454,104.99567625511689,101.36537689678971,97.7703976045754,94.21022541755407,90.68435726007286,87.1922997047642,83.73356874234857,80.30768955799714,76.91419631403625,75.43007842074155,73.95572764051353,72.49104787220566,71.03594427130194,69.59032322944408,68.15409235435747,66.72716045016716,65.30943749809495,63.90083463752896,62.50126414745736,61.110639428258274,59.72887498383743,58.35588640410646,56.99159034779386,55.63590452558131 -Commercial PV - Class 10/Conservative,136.0780763655202,122.33266968450035,121.4603758302462,120.5880819759921,119.715788121738,118.84349426748389,117.9712004132298,117.09890655897568,116.22661270472157,115.35431885046746,114.48202499621335,113.60973114195924,112.73743728770512,111.86514343345102,109.3581227184397,106.8781547777572,104.42480407941227,101.99764439055103,99.59625853058982,97.2202381321708,94.86918340965308,92.54270293486285,90.24041341983931,87.96193950632225,85.7069135617391,83.47497548145812,81.26577249708448,79.07895899058518,76.91419631403625 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_tc.csv index 1011b47..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 -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 -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 -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 -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 +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,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -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 +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/df_cff.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_cff.csv index 9522a31..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 aa9e681..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 f89e64c..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 @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -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 -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 -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 -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 -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 +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 733a813..d4401a6 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/df_ncf.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/df_ncf.csv @@ -1,6 +1,6 @@ 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 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,0.1891191507823048,0.19007157623485682,0.19102400168740885,0.19197642713996088,0.1929288525925129,0.19388127804506494,0.19483370349761697,0.195786128950169,0.19673855440272103,0.19769097985527306,0.1986434053078251,0.19959583076037712,0.20054825621292915,0.20150068166548138,0.2021681211809712,0.202835560696461,0.2035030002119508,0.20417043972744062,0.20483787924293043,0.20550531875842024,0.20617275827391005,0.20684019778939985,0.20750763730488966,0.20817507682037947,0.20884251633586928,0.2095099558513591,0.2101773953668489,0.2108448348823387,0.21151227439782833 +Commercial PV - Class 1/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 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 42bcbdf..dbac44d 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,126.15266962399902,108.70902036508207,103.94497481087619,98.79409611983397,93.65806967719581,88.54924228304833,83.46739847807659,78.41232507747971,73.38381114208708,68.38164795020359,63.40562897025995,61.09693891988276,58.287501163144285,63.5473620974448,62.64201144332162,61.73666077730056,60.831310098767965,59.92595940706674,59.02060870149379,58.115257981294356,57.209907245658584,56.304556493715005,55.3992057245259,54.49385493707979,53.588504130284676,52.68315330295992,51.77780245382651,50.87245158149716,49.967100684464114 -Residential PV - Class 1/Moderate,126.77192089198005,109.41976655580342,106.45148592104427,103.07365706648163,99.69011686441783,96.31371387763697,92.94442553972603,89.58222937805705,86.22710301302612,82.87902415722357,79.53797061451029,79.67128564148331,79.4086478622178,91.12360160918765,89.24094668988609,87.36475191977716,85.49498410648323,83.63161028474951,81.7745977145171,79.92391387901343,78.0795264828669,76.24140345023845,74.40951292297743,72.58382325879464,70.76430302945815,68.9509210190089,67.14364622199624,65.3424478417354,63.54729528858495 -Residential PV - Class 1/Conservative,107.47897820179767,109.88531709437466,109.38772481197668,108.4722391102017,107.54352156025573,106.61480354194036,105.68608499841362,104.75736586324815,103.82864605832104,102.89992549112215,101.97120405128173,105.66719317769628,109.14828896416105,130.181893449359,127.53668636210315,124.89746819350852,122.26421863015632,119.63691745056593,117.01554452469334,114.40007981342963,111.79050336810961,109.18679533002107,106.58893592992465,103.99690548757452,101.41068441124953,98.83025319728864,96.25559242963328,93.68668277937864,91.12350500433165 -Residential PV - Class 2/Advanced,128.13498289017573,110.41723101068368,105.57832512469949,100.34650755862472,95.1297756233242,89.94067013162864,84.77897223858048,79.64446540947695,74.53693539053259,69.45617018028194,64.40196000180013,62.05699210706189,59.203407954117296,64.54592026741264,63.6263432903939,62.706766301290294,61.78718929947856,60.867612284291276,59.94803525501429,59.028458210880984,58.10888115106877,57.18930407469251,56.26972698079972,55.35014986836305,54.430572736273334,53.51099558333138,52.59141840823808,51.67184120958434,50.75226398583873 -Residential PV - Class 2/Moderate,128.76396482820343,111.13914558656049,108.12422256129503,104.69331583712224,101.25660801958757,97.8271495687202,94.40491756350738,90.9898891781952,87.58204168151542,84.18135243584284,80.78779889625697,80.92320878295303,80.6564440172703,92.55548192428587,90.64324370854446,88.7375671542307,86.83841854739501,84.94576440477962,83.05957147186126,81.17980672091163,79.3064373490824,77.43943077650742,75.57875464442967,73.72437681334546,71.87626536117206,70.03438858143514,68.19871498147661,66.36921328068479,64.54585240874474 -Residential PV - Class 2/Conservative,109.47737883085102,111.61201160257217,111.10660035141606,110.17672906860635,109.23341801758525,108.29010649083497,107.34679443062036,106.40348176947025,105.46016842803411,104.51685431234817,103.57353931030833,107.32760575128765,110.8634021031777,132.22752034865354,129.54074752112058,126.86005771975329,124.18543031193575,121.51684475843503,118.85428061289154,116.19771752130967,113.54713522155885,110.90251354287487,108.2638324053723,105.63107181955776,103.0042118858535,100.38323279412562,97.76811482321932,95.15883834050297,92.5553838014193 -Residential PV - Class 3/Advanced,137.3494963964816,118.35761577936849,113.17073182653303,107.56268091233004,101.97080047509542,96.40853316950351,90.87564441289759,85.371902099012,79.89707656652503,74.4509405684049,69.03326924213299,66.51966872380872,63.46087605461354,69.18758205770439,68.20187595432449,67.2161698379907,66.2304637080349,65.24475756374167,64.25905140434553,63.2733452290247,62.28763903689746,61.301932827014994,60.31622659835636,59.33052034982029,58.344814080217894,57.35910778826371,56.37340147256521,55.387695131612,54.40198876376249 -Residential PV - Class 3/Moderate,138.02371003027613,119.13144507408144,115.89971124266326,112.22207926332842,108.5382290192088,104.86214946220746,101.19381602300318,97.5332042343838,93.88028973041764,90.23504824555012,86.59745561359799,86.74260317069213,86.45665467016241,99.21138274884804,97.1616306046791,95.1189119877506,93.08319075965683,91.05443102927357,89.03259715065992,87.01765372097935,85.00956557844708,83.00829780029567,81.01381570076727,79.02608482912453,77.04507096768633,75.07074012988485,73.10305855834464,71.1419927229854,69.18750931914656 -Residential PV - Class 3/Conservative,118.7666722546588,119.63831609163859,119.09655942805121,118.09981872908901,117.08867177389698,116.07752430876486,115.06637627180565,114.05522759069612,113.04407818037947,112.03292794013473,111.02177674979615,115.04580768558966,118.8358721733561,141.73633866411933,138.85635314830049,135.98288810457737,133.11592141659,130.25543106807683,127.40139514232835,124.55379182164125,121.71259938678345,118.8777962164596,116.0493607867885,113.2272716707813,110.41150753783087,107.60204715320603,104.79886937755342,102.00195316640878,99.2112775697158 -Residential PV - Class 4/Advanced,145.34730429731115,125.2495338383256,119.76061964477542,113.82601410105713,107.90852063490894,102.02236466157288,96.16729793873505,90.343074844672,84.54945234497232,78.78618996009777,73.05304973387243,70.39308323232714,67.15617825243174,73.21634812484066,72.173244737391,71.13014133623315,70.08703792066008,69.04393448991472,68.000831043187,66.95772757960732,65.9146240982426,64.87152059808878,63.82841707806544,62.78531353700723,61.74220997365599,60.69910638665144,59.656002774519955,58.61289913566318,57.56979546834394 -Residential PV - Class 4/Moderate,146.06077712949144,126.06842291272126,122.64850647380605,118.75672741077342,114.8583679958095,110.9682317520607,107.08629267954376,103.21252488633024,99.34690258766975,95.48940010503381,91.63999186505174,91.7935913080965,91.49099213729298,104.98842308476942,102.81931466829165,100.65764933861742,98.5033888530157,96.35649523043593,94.21693074928797,92.08465794524184,89.95963960905567,87.84183878442279,85.73121876584716,83.62774309653837,81.53137556633294,79.44208020963845,77.35982130340054,75.28456336509534,73.21627115074482 -Residential PV - Class 4/Conservative,126.82938596029413,126.60480883302853,126.03150588905393,124.97672536580124,123.90669971560628,122.83667352577763,121.7666467308246,120.69661925421262,119.6265910059321,118.55656187939708,117.48653174744462,121.74488044381127,125.7556389166318,149.98959068865014,146.9419047333175,143.90111893464154,140.86720988843533,137.8401542964389,134.81992896574124,131.80651080820263,128.79987683988855,125.80000418050398,122.80687005284051,119.82045178222403,116.84072679597438,113.86767262287026,110.90126689262198,107.94148733535425,104.98831178109711 -Residential PV - Class 5/Advanced,153.45571916747335,132.23676478536942,126.44164337536488,120.17596706241648,113.92835744965677,107.71383353820839,101.53213323719194,95.38299722251193,89.26616890172198,83.18139437977625,77.12842242576076,74.32006574911361,70.90258522570073,77.30083065958424,76.19953620310304,75.0982417321489,73.99694724597539,72.89565274378317,71.794358224717,70.69306368785875,69.59176913222329,68.49047455675056,67.38917996029986,66.28788534164083,65.18659069944512,64.08529603227656,62.984001338579326,61.882706616665885,60.78141186470217 -Residential PV - Class 5/Moderate,154.20899413943096,133.1013368009103,129.4906352528933,125.38174752466293,121.26591234981235,117.1587590879753,113.06026028872084,108.97038861570097,104.88911684572469,100.81641786774877,96.75226468175416,96.91443289746417,96.59495278326713,110.84535792818478,108.55524258265393,106.27298554755949,103.99854644674294,101.73188518032457,99.47296192235937,97.22173711851418,94.97817148377437,92.74222600017094,90.51386191453732,88.29304073628698,86.07972423521883,83.87387443934651,81.67545363275211,79.4844243534666,77.30074939137434 -Residential PV - Class 5/Conservative,135.0036042605177,133.66764580505728,133.06236030634247,131.9487372877243,130.81901867015412,129.68929948284597,128.5595796566557,127.42985911077912,126.30013775018531,125.17041546234229,124.04069211299313,128.53659910504945,132.77110368584817,158.35698238806316,155.13927675304487,151.92885621015287,148.72569604956303,145.52977167328734,142.3410585945639,139.1595324372469,135.9851689352089,132.81794393174374,129.6578333789827,126.50481333731128,123.35885997479892,120.21994956663396,117.08805849456687,113.96316324636442,110.84524041527209 -Residential PV - Class 6/Advanced,155.38390040924423,133.89832846455263,128.03039097146447,121.68598602201311,115.35987478203099,109.06726496738132,102.80789119399552,96.58149087935375,90.38780420690857,84.22657409140612,78.09754614519942,75.25390228151556,71.79348088971987,78.27212069986261,77.1569884058334,76.0418560971494,74.92672377305479,73.8115914327402,72.69645907533962,71.58132669992341,70.46619430549406,69.35106189097817,68.23592945522073,67.12079699697591,66.00566451489867,64.89053200753479,63.77539947330891,62.66026691051228,61.54513431728779 -Residential PV - Class 6/Moderate,156.1466403309523,134.7737638845439,131.1176936332144,126.9571774594292,122.78962654389838,118.63086663019122,114.48086992296035,110.33960874237471,106.20705552318212,102.08318281368733,97.96796327461425,98.13216914466025,97.80867474173775,112.23813716804656,109.91924637201636,107.60831262661198,105.30529504834577,103.01015303348044,100.7228462556553,98.44333466353442,96.17157847848434,93.90753819227271,91.6511745647969,89.40244862183359,87.16132165281667,84.92775520863927,82.7017110994805,80.48315139265922,78.2720384105123 -Residential PV - Class 6/Conservative,136.94743355946386,135.34718859871305,134.73429764774875,133.60668188238546,132.46276827580672,131.31885409233126,130.1749392619461,129.03102370283167,127.88710731876307,126.7431899957943,125.59927159798148,130.1516699581918,134.43938136859055,160.3467483257594,157.08861200701915,153.83785231806874,150.59444423860333,147.35836286155973,144.12958339249818,140.9080811489849,137.69383155998713,134.48681016526803,131.28699261479574,128.09435466815304,124.90887219395955,121.73052116929975,118.5592776791593,115.39511791587215,112.23801817857635 -Residential PV - Class 7/Advanced,162.55019829513438,140.07371282337306,133.93514634014818,127.29813774478026,120.68026656386742,114.09744189238455,107.54938610676284,101.03582451418943,94.55648531539042,88.11109956835267,81.69940115308334,78.7246085735102,75.10459271639988,81.88202707766769,80.71546493678728,79.5489027805762,78.38234060824377,77.2157784189433,76.04921621176885,74.88265398574788,73.71609173983688,72.54952947291295,71.38296718376782,70.21640487109818,69.04984253349697,67.88328016944291,66.71671777728797,65.5501553552446,64.38359290137005 -Residential PV - Class 7/Moderate,163.34811574472025,140.98952328211016,137.16483524963496,132.81243627343662,128.45267811354748,124.10211639605606,119.76072204369495,115.42846610004062,111.10531972853285,106.7912542114055,102.4862409484964,102.6580199852364,102.31960603627563,117.41455456383336,114.98871663772448,112.57120274102704,110.16197010470896,107.76097625239053,105.36817899786132,102.98353644261974,100.60700697344367,98.23854925998306,95.87812225238362,93.52568517893278,91.18119754373501,88.84461912441253,86.51590996983177,84.19503039785818,81.88194099313655 -Residential PV - Class 7/Conservative,144.1718891727624,141.5893943160463,140.9482368644046,139.76861551510282,138.57194466894606,137.37527321928607,136.1786010928809,134.98192820413757,133.7852544523932,132.58857971844662,131.39190386008426,136.15425860997576,140.63971906087818,167.7419325147893,164.33353110840852,160.93284654162258,157.5398526401915,154.1545233483395,150.77683272810847,147.4067549587121,144.04426433590265,140.6893352713384,137.34194229196524,134.0020600393991,130.6696632693215,127.3447268508812,124.02722576610464,120.71713510931731,117.41443008657461 -Residential PV - Class 8/Advanced,170.6381883917744,147.04334321446035,140.5993408385413,133.63209542800084,126.68493964987768,119.77457418601631,112.9007075991663,106.06305152865849,99.26132065133623,92.49523264347188,85.76450814377299,82.6416991780281,78.84156263998925,85.95622096388219,84.73161433495122,83.5070076899268,82.28240102797886,81.05779434821862,79.83318764969503,78.60858093138718,77.38397419219964,76.15936743095364,74.93476064638077,73.71015383711288,72.48554700167291,71.26094013846388,70.03633324575576,68.81172632167205,67.58711936417335 -Residential PV - Class 8/Moderate,171.47580772113577,148.0047215408369,143.98972897933717,139.42076822600583,134.84408211899165,130.2770500406213,125.71964146683335,121.17182600042305,116.63357337001307,112.10485342893091,107.58563615395968,107.7659623789685,107.41071000903707,123.25673602207716,120.71019597854114,118.17239414211764,115.6432856157212,113.1228258094801,110.61097043812988,108.10767551843036,105.61289736661553,103.12659259586616,100.6487181138155,98.17923112007792,95.71808910380862,93.26524984128993,90.82067139354466,88.38431210397924,85.95613059605368 -Residential PV - Class 8/Conservative,152.32551694324923,148.63444028355855,147.96138083995586,146.72306521718656,145.46685176785755,144.2106376849969,142.95442289171834,141.69820729817008,140.4419907986805,139.18577326811743,137.92955455719112,142.92886920290434,147.6375121542667,176.0882470883809,172.51025427510353,168.94036226725362,165.3785435882427,161.82477088584096,158.27901693149857,154.7412546196675,151.21145696713697,147.6895971123693,144.17564831485083,140.66958395444343,137.1713775307502,133.68100266248732,130.1984330868649,126.72364265897998,123.25660535121885 -Residential PV - Class 9/Advanced,177.7121009074057,153.13911670870814,146.42797419559358,139.171897281545,131.93674282815417,124.73990385444655,117.58107684145874,110.45996147435027,103.37626060171502,96.32968019591914,89.31992931457368,86.06766235566262,82.10998878754336,89.51958970919927,88.24421624875912,86.96884277155833,85.69346927673246,84.41809576335585,83.14272223043807,81.86734867691584,80.59197510164836,79.31660150340795,78.04122788087365,76.76585423262058,75.49048055711047,74.2151068526801,72.93973311752772,71.66435934969908,70.38898554707019 -Residential PV - Class 9/Moderate,178.58444426843397,154.14034957315323,149.95891299112893,145.20054312040696,140.43412763664745,135.6777663953098,130.93142760693848,126.19507961419382,121.46869089077956,116.75223004027413,112.04566579482947,112.23346755595365,111.8634879774791,128.36642088101735,125.71431243186649,123.07130443765345,120.4373501400561,117.81240310070174,115.19641719845269,112.58934662671611,109.99114589078825,107.40176980522222,104.82117349123028,102.24931237411018,99.68614218070351,97.1316189368821,94.58569896506226,92.04833888175035,89.51949559511608 -Residential PV - Class 9/Conservative,159.4568374374974,154.79617369906873,154.0952121564885,152.80556138732098,151.49727082603206,150.1889796049481,148.88068764399537,147.57239484959723,146.26410111170148,144.95580629998838,143.6475102589794,148.85407461107542,153.7579172924584,183.38809518612433,179.66177444941303,175.94389034207012,172.23441424844802,168.53331768241316,164.84057228663923,161.15614983190082,157.48002221638126,153.81216146498113,150.15253972864204,146.50112928367147,142.85790253108206,139.22283199593738,135.59589032670723,131.97705029463538,128.36628479311713 -Residential PV - Class 10/Advanced,194.65526013766964,167.7394755223689,160.38848937656925,152.44061451565028,144.51565687309326,136.63266772692424,128.79131462053232,120.99126860691229,113.23220420409652,105.51379935171181,97.83573536877851,94.27339567614368,89.93839556073999,98.05443148376774,96.65746328944084,95.26049507675535,93.86352684476438,92.46655859245405,91.06959031873946,89.67262202245601,88.27565370235408,86.87868535708898,85.48171698521381,84.08474858516782,82.68778015526608,81.29081169368682,79.89384319845651,78.49687466743455,77.09990609829447 -Residential PV - Class 10/Moderate,195.61077314439953,168.83616642125423,164.2560696159883,159.04403441811937,153.82318653450315,148.61335146973332,143.41449440353213,138.22658066033344,133.04957570810848,127.88344515708525,122.72815475832373,122.93386163185278,122.52860801813789,140.60493867300139,137.69997689804745,134.80498321988742,131.91990642223766,129.04469563926824,126.17930035262941,123.32367038850525,120.47775591470449,117.64150743777755,114.81487580017097,111.99781217740835,109.19026807530663,106.39219532722254,103.6035460913301,100.82427284793197,98.05432839680152 -Residential PV - Class 10/Conservative,176.53749801805986,169.554517142352,168.7867255810528,167.3741188723524,165.94109524456894,164.50807089408522,163.07504573319332,161.64201965939492,160.2089925521453,158.77596426870016,157.3429346387574,163.04589540060687,168.41727285855595,200.87240650655738,196.7908165154579,192.7184675061261,188.65532813468454,184.60136719911765,180.55655363849758,176.5208565322107,172.49424509919936,168.47668869720428,164.4681568220242,160.4686191067761,156.4780453211715,152.4964053708001,148.52366929642324,144.55980727328173,140.60478961041372 +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,105.80052499039066,108.3414568297086,107.85285173747404,106.95050949488972,106.03505751969101,105.11960540516324,104.2041531380097,103.28870070318627,102.37324808360418,101.4577952597717,100.54234220935422,104.21891617253962,107.68752708533886,128.70014583934724,126.08547154203899,123.47671700979178,120.87386216244822,118.27688701064457,115.6857716553047,113.10049628714012,110.52104118615098,107.94738672113499,105.3795133491982,102.81740161527071,100.26103215162834,97.71038567741732,95.1654429981852,92.62618500541637,90.09259267607358 +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,107.77046950130979,110.0438917269689,109.54760888713577,108.63108759464755,107.70125056838023,106.77141340059448,105.84157607778467,104.91173858467023,103.98190090389396,103.05206301565775,102.12222489727608,105.85657109281317,109.37968638865988,130.72248914144794,128.0667288840745,125.41698141261418,122.7732263313778,120.13544333689674,117.50361221740863,114.87771285234957,112.2577252118475,109.64362935622312,107.03540543549315,104.43303368887841,101.83649444431796,99.24576811798627,96.6608352138169,94.0816763230305,91.50827212366936 +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,116.92748853168092,117.95742871533149,117.42545691041292,116.44302623363355,115.4463222546891,114.44961812404925,113.45291382723715,112.45620934787343,111.45950466735259,110.46279976445287,109.46609461485734,113.46898717205033,117.24545867668255,140.12307682330064,137.27633407067802,134.4360364987428,131.6021622450998,128.77468954620616,125.95359673682012,123.13886224945668,120.33046461384458,117.52838245639136,114.73259449965074,111.94307956179554,109.15981655609673,106.3827844904059,103.61196246664471,100.84732968029908,98.08886541991986 +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,124.87539365971946,124.82604403677205,124.26309571999126,123.22345848596262,122.16871682092007,121.11397499534895,120.05923299392947,119.00449079932842,117.94974839185699,116.8950057490576,115.84026284519742,120.07624228337667,124.07261625892745,148.28238923658336,145.26988175765382,142.2641947597832,139.26530510753753,136.27318977009128,133.28782582064403,130.30919043584456,127.33726089521599,124.37201458058986,121.4134289755425,118.4614816648371,115.51615033387257,112.5774127681359,109.64524685266173,106.71963057149715,103.80054200717336 +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,132.93321561867666,131.78964997734676,131.1952967540561,130.0976618155036,128.98407982285846,127.87049766072941,126.75691531294201,125.64333276119616,124.5297499847046,123.41616695975699,122.30258365918492,126.77487349081996,130.99419111384148,156.55454217180173,153.37397749665024,150.20061379320592,147.0344266353904,143.8753917075693,140.72348480393674,137.57868182790696,134.44095879150765,131.31029181478223,128.18665712519496,125.07003105704182,121.9603900508686,118.85771065289276,115.7619695144328,112.67314339134326,109.59120914345696 +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,134.84936586500473,133.4455956294508,132.84377431867307,131.73234752465694,130.60477330076068,129.477198905251,128.34962432175013,127.22204953172806,126.09447451413634,124.9668992449667,123.83932369670936,128.3678081453186,132.6401417728131,158.52166032919192,155.3011316489311,152.08789442106234,148.8819239125919,145.683195502358,142.4916846804071,139.30736704737825,136.13021831388872,132.9602142999287,129.79733093425895,126.64154425381435,123.49283040311458,120.35116563367873,117.21652630344762,114.08888887621156,110.96822992104558 +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,141.97094923166824,139.60009997206276,138.97052269187154,137.80783694848355,136.62825905653926,135.44868098506672,134.26910271693288,133.08952423275306,131.9099455105081,130.73036652508247,129.55078724769763,134.28812517755483,138.75749862295768,165.8326715490988,162.4636122436444,159.10218067200972,155.74835096051655,152.40209735247632,149.06339420753758,145.73221600104216,142.40853732338215,139.09233287936678,135.78357748759254,132.48224607981888,129.1883137003519,125.90175550543191,122.62254676262913,119.35066285024496,116.08607925672132 +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,150.00847385862798,146.54616486712976,145.88526178813504,144.66472443412673,143.42645443101728,142.18818423944677,140.94991384142972,139.71164321661695,138.47337234189362,137.2351011908946,135.99682973340936,140.9698828002703,145.66163830699168,174.0839872611426,170.5472940888378,167.01860818256026,163.4979023812384,159.98514964661115,156.48032306254345,152.98339583434975,149.49434128811941,146.01313287005212,142.53974414579625,139.07414879979396,135.61632063463398,132.16623357040876,128.72386164408002,125.28917900885043,121.86215993354345 +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,157.0382482987531,152.62132752293144,151.93302629463508,150.66189080344722,149.37228754513106,148.08268409054105,146.79308042094615,145.50347651515355,144.21387234909022,142.92426789529802,141.634663122314,146.8138772054288,151.70013236262162,181.3007475178224,177.61743852445608,173.94246874332376,170.2758098873747,166.6174337974599,162.96731244161916,159.32541791437646,155.69172243603757,152.06619835199785,148.44881813205313,144.83955436971772,141.23837978155032,137.64526720648453,134.06018960516818,130.4831200593088,126.91403177102782 +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,173.8756897328516,167.17232006058998,166.41839585417418,165.02606967917544,163.6135150110343,162.20096012790654,160.78840500927518,159.3758496319269,157.96329396949358,156.55073799189915,155.138181664681,160.81118456943358,166.1632976999737,198.586050083464,194.55157259650485,190.52622938638146,186.50998946914174,182.50282200092963,178.50469627720383,174.5155817319667,170.53544793699422,166.56426460107807,162.6020015692709,158.64862882213916,154.70411647502482,150.76843477731208,146.84155411170352,142.92344499350344,139.01407806991034 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_tc.csv index c27ffa5..64b38d5 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Moderate,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Conservative,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 +10 year CRF/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,19.69747702093928,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Moderate,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Conservative,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PFF/Advanced,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Moderate,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Conservative,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 +PTC/Conservative,19.565007947245643,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068624416542965,0.8068616413751662,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511603693722705,0.7511593759970487,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993037119916378,0.6993025559953728,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510269997523331,0.6510257083226274,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068624416542965,0.8068616413751662,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511603693722705,0.7511593759970487,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993037119916378,0.6993025559953728,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510269997523331,0.6510257083226274,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_lcoe.csv index 0fa694a..efffeee 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,105.02893963265748,91.0804985763727,87.20417647850716,82.90028799443564,78.60565842410703,74.33377213524616,70.0844489712913,65.85751067853738,61.652780882195366,57.47008506311881,53.309250535282516,51.13284621904157,48.565194436083466,51.58135144488932,50.851507705996895,50.12166395458013,49.39182018999299,48.66197641154393,47.9321326184927,47.20228881004488,46.47244498534793,45.74260114348455,45.01275728346757,44.28291340423228,43.55306950462927,42.82322558341563,42.093381639245045,41.36353767065718,40.63369367606491 -Residential PV - Class 1/Moderate,105.5444998997218,91.67598841884167,89.30209902842988,86.48108120872429,83.65204985697032,80.82898603008509,78.01187085834687,75.20068555018119,72.39541139146546,69.59602974475993,66.8025220484386,66.59136868056105,66.05704541142858,73.82088549283945,72.30257111204509,70.78946668851648,69.28154545377727,67.778780822545,66.2811463911791,64.78861593614339,63.3011634124883,61.818762952346994,60.341388863451556,58.86901562766331,57.40161789952223,55.93917050481221,54.4816484391438,53.02902686655467,51.58128111812721 -Residential PV - Class 1/Conservative,90.12627907936806,92.06604413844217,91.75840721042337,90.99637244967701,90.21994544391778,89.44351794096438,88.66708988047667,87.89066119193906,87.1142317924209,86.33780158371862,85.56137044867015,88.22142758882208,90.6808640193701,105.31365265859327,103.1808159698885,101.0528081717078,98.92961288583952,96.81121380824051,94.6975947086348,92.58873943011325,90.48463188874159,88.38525607316917,86.29059604424717,84.20063593464809,82.11535994849406,80.03475236098961,77.95879751806103,75.88747983600382,73.82078380113654 -Residential PV - Class 2/Advanced,106.67932294191948,92.51170158742327,88.57446849384534,84.2029504046014,79.840836720017,75.50182369585004,71.18572834462965,66.89236961164241,62.621568350615405,58.37314730007724,54.14693106048266,51.93632758570224,49.32832873591273,52.391880445672946,51.65056823028966,50.909256002185224,50.16794376070347,49.42663150514197,48.685319234748846,47.944006948717195,47.20269464618108,46.46138232620879,45.72006998779765,44.9787576298662,44.23744525124699,43.496132850677554,42.75482042679045,42.01350797810238,41.27219550300128 -Residential PV - Class 2/Moderate,107.20298451956218,93.11654872227548,90.70535697080328,87.84001079035203,84.96652515637219,82.09910081859188,79.237718610778,76.38235944607274,73.53300431628712,70.68963429112004,67.85223051727543,67.63775916870361,67.0950397545828,74.9808777551477,73.43870518135395,71.90182443203841,70.37020831809542,68.84382983649192,67.32266216869093,65.80667867908997,64.29585291347941,62.79015859751497,61.28956963521056,59.794060107445574,58.3036042704914,56.818176554554256,55.337751562335555,53.86230406761049,52.391809013823845 -Residential PV - Class 2/Conservative,91.79005599075877,93.51273362352404,93.20026261022274,92.42625353597181,91.63762606264957,90.84899808432046,90.06036953969615,89.271740357153,88.48311045245725,87.6944797258622,86.9058480583647,89.60770428666457,92.10578733070183,106.96850983598702,104.80215859324854,102.6407121203142,100.48415378161155,98.33246701690219,96.18563534087394,94.04364234273442,91.90647168581272,89.7741071071622,87.64653241717244,85.52373149918313,83.40568830910617,81.29238687505284,79.18381129696752,77.07994574626949,74.9807744655015 -Residential PV - Class 3/Advanced,114.3509052055579,99.16445405627313,94.944084486614,90.25819937934092,85.58239497145816,80.93135245141582,76.30487567264717,71.70277056033247,67.12484508533332,62.57090923885367,58.04077500791951,55.6712013977709,52.87565469739626,56.15951422606837,55.36489235810649,54.570270476508654,53.775648580571506,52.981026669542096,52.186404742614485,51.391782798923735,50.59716083754165,49.802538857469514,49.00791685763254,48.2132948368715,47.41867279393498,46.62405072746975,45.829428636010014,45.034806517965805,44.240184371609146 -Residential PV - Class 3/Moderate,114.91222462316813,99.81279729162526,97.22821059008483,94.15681005597874,91.07668473947615,88.00305660244585,84.93590510036204,81.8752097737822,78.82095024759006,75.77310623015826,72.7316575124021,72.50176298201407,71.92001523028593,80.37294395912618,78.7198698212962,77.07246805654268,75.43070952052204,73.7945652683442,72.16400655288278,70.53900482310117,68.91953172240004,67.30555908698,65.697058944226,64.09400351110735,62.496365192598255,60.904116580115826,59.31723044997695,57.735679761874614,56.15943765737277 -Residential PV - Class 3/Conservative,99.52389659157271,100.23747285983457,99.90253125881826,99.07286121745423,98.2275215306485,97.38218130251956,96.53684046737169,95.69149894843062,94.8461566554051,94.00081348137539,93.15546929878056,96.05162290119492,98.72934946981815,114.66088826692591,112.33874917971778,110.02186757682304,107.71022562636276,105.40380557720952,103.10258975855038,100.80656057945092,98.5157005284286,96.22999217302677,93.94941815939885,91.67396121189435,89.40360413265388,87.13832980120945,84.87812117409186,82.62296128444682,80.37283324165803 -Residential PV - Class 4/Advanced,121.00951406190202,104.93876175262827,100.4726416999007,95.51389932036545,90.56582463543594,85.64395371347132,80.74807898636634,75.87799507839976,71.033498778651,66.21438901418543,61.42046682410654,58.91291386173565,55.95458356131886,59.42966095662095,58.58876856550104,57.74787615995116,56.90698373922699,56.06609130253174,55.22519884901255,54.38430637775411,53.543413887774165,52.70252137801586,51.86162884734182,51.02073629452531,50.179843718242054,49.33895111706002,48.49805848942806,47.65716583366362,46.816273147938105 -Residential PV - Class 4/Moderate,121.60351889147837,105.62485776309933,102.88977158042292,99.6395245845331,96.380044765552,93.12744045428374,89.88168990990278,86.64277148162121,83.41066360788763,80.18534481550108,76.96679371860972,76.72351251888739,76.1078898212211,85.053029311268,83.30369730757714,81.5603679770468,79.8230104782696,78.09159418090572,76.36608866389477,74.64646371368435,72.93268932248137,71.22473568651928,69.52257320434857,67.8261724751434,66.13550429703034,64.45053966543534,62.771249771450805,61.09760600022311,59.42957992935991 -Residential PV - Class 4/Conservative,106.23654305072839,106.07426202492472,105.71981690439648,104.84183549833149,103.9472720094486,103.05270794772143,102.15814324362887,101.26357781592611,100.36901156906424,99.47444438989766,98.5798761434376,101.64467164677704,104.47832119486993,121.33754731669907,118.88019097114086,116.42839825116835,113.98215028655923,111.54142829254485,109.1062135693476,106.67648750171986,104.25223155849223,101.83342729212282,99.42005633825738,97.01210041529093,94.60954132393941,92.21236094681663,89.8205412480188,87.43406427271825,85.05291214676463 -Residential PV - Class 5/Advanced,127.76020921923065,110.79292616499957,106.0776569834145,100.84228380813168,95.61817344061474,90.4217286518308,85.25273029418015,80.11096153475243,74.99620782620453,69.90825687845012,64.84689863126401,62.19945810905082,59.07609296664148,62.745032706781956,61.857229886869945,60.96942705172297,60.081624200555176,59.19382133252534,58.306018446733006,57.41821554221182,56.53041261792472,55.642609672755896,54.754806705504514,53.867003714875416,52.979200699470454,52.09139765777769,51.203594588159454,50.31579148883933,49.427988357886704 -Residential PV - Class 5/Moderate,128.3873514889292,111.51729705865851,108.62963003809175,105.19806319454061,101.7567484611729,98.32269279590986,94.89587324508166,91.47626695007916,88.06385114650782,84.65860316325231,81.26050042141932,81.00364741926835,80.35368129665653,89.79783865571333,87.95091757254038,86.1103340305501,84.2760554678015,82.44804954519579,80.62628414458867,78.81072736691989,77.00134753036713,75.19811316851656,73.40099302855788,71.60995606949663,69.82497146038958,68.04600857859948,66.27303700807111,64.50602653762886,62.744947159295016 -Residential PV - Class 5/Conservative,113.04202313257849,111.99177200354141,111.61755363644458,110.69059273589858,109.74612469645913,108.80165605221846,107.8571867297771,106.91271664335784,105.96824569208148,105.02377375649041,104.07930069406532,107.31507035859354,110.30679924805203,128.1065422955067,125.51209868279936,122.92352907077994,120.34081353652283,117.76393224732318,115.1928654602086,112.62759352145224,110.06809686609596,107.51435601747441,104.96635158675058,102.42406427245307,99.88747486002374,97.35656422137122,94.83131331443202,92.31170318274182,89.79771495501441 -Residential PV - Class 6/Advanced,129.365524682204,112.18504659629554,107.41052974616375,102.10937376131855,96.81962210216231,91.55788364156223,86.32393647831448,81.11756105498894,75.93854012844092,70.78665874114515,65.66170419345585,62.98099840630936,59.81838797469563,63.53342818487741,62.634470063924596,61.73551192754539,60.836553774944065,59.937595605268825,59.0386374176079,58.13967921098279,57.24072098434342,56.34176273655993,55.44280446641642,54.543846172601455,53.64488785369931,52.74592950817905,51.84697113438244,50.94801273051073,50.049054294609064 -Residential PV - Class 6/Moderate,130.00054703592244,112.918519258053,109.99456851074248,106.51988380326608,103.03532872309405,99.55812392169662,96.08824615698963,92.62567228314394,89.17037924972892,85.72234410076521,82.2815439736542,82.02146359657496,81.3633306067248,90.92615442645734,89.05602665794919,87.19231606224704,85.33498966826696,83.48401473056728,81.63935872743704,79.80098935900226,77.96887454535637,76.14298242470801,74.32328135155326,72.5097398948655,70.70232683630864,68.90101116847,67.10576209311462,65.31654901946145,63.53334156248065 -Residential PV - Class 6/Conservative,114.66036645185747,113.39895601194092,113.02003556635738,112.08142734090237,111.12509199819799,110.16875604309301,109.2124194012657,108.25608198586109,107.29974369473237,106.34340440692097,105.38706397811679,108.66349130209025,111.69281146254478,129.71620945644682,127.08916648847274,124.46807132839301,121.8529038029491,119.24364383023696,116.64027141921245,114.04276666919831,111.45110976940144,108.8652809984309,106.28526072382762,103.71102940159602,101.14256757574573,98.57985587783959,96.02287502654941,93.47160582722161,90.92602917145098 -Residential PV - Class 7/Advanced,135.33185635231567,117.35901545751031,112.36429812380761,106.8186530842604,101.28493833734508,95.78052875633294,90.30519220594759,84.8586990027809,79.44082188444497,74.05133597958402,68.69001877885502,65.88567897193863,62.57720910192572,66.46358678487063,65.5231687593542,64.58275071769994,63.64233265907538,62.70191458258946,61.761496487288355,60.82107837214844,59.8806602360712,58.940242077874686,57.999823896286905,57.05940568993594,56.11898745734077,55.17856919689988,54.238150906878516,53.297732585394996,52.3573142304043 -Residential PV - Class 7/Moderate,135.99616590592385,118.12631584254831,115.06751262980407,111.43257563359155,107.78731304357754,104.14973972683565,100.51983136935795,96.89756375783077,93.28291277873876,89.67585441737393,86.07636475671572,85.80428948536806,85.1158034342202,95.1196642207299,93.16328625102004,91.2136214138121,89.27063521739733,87.3342934061159,85.40456195835719,83.48140708457855,81.56479522534971,79.65469304941504,77.75106745178154,75.85388555182514,73.96311469142168,72.07872243309811,70.20067655820634,68.32894506512002,66.46349616745317 -Residential PV - Class 7/Conservative,120.67511758435035,118.62891031602385,118.2325140780258,117.25061728712713,116.25017580519871,115.24973368262582,114.24929084165898,113.24884719143748,112.24840262510354,111.24795701611995,110.24751021352107,113.67504620540171,116.84407846346978,135.69871469119192,132.95051263004314,130.2085326893978,127.47275376560776,124.7431548505925,122.01971503132187,119.30241348930039,116.59122950006216,113.8861424326666,111.18713174920664,108.49417700431856,105.80725784470265,103.12635400865042,100.45144532557973,97.7825117155805,95.11953318896877 -Residential PV - Class 8/Advanced,142.06554677790407,123.19843346331518,117.95519459746922,112.13361558411101,106.32456047747847,100.5462686702617,94.79849647685803,89.08100278553043,83.39354902602456,77.73589913808836,72.10781954100892,69.16394454543179,65.69085554960822,69.77060724588044,68.78339695707027,67.79618665131926,66.80897632775358,65.82176598543782,64.83455562337069,63.84734524047764,62.86013483560548,61.87292440751346,60.88571395486629,59.89850347622381,58.91129297003129,57.92408243460753,56.93687186813147,55.94966126862779,54.96245063394972 -Residential PV - Class 8/Moderate,142.7629102997451,124.00391231863767,120.79291261304554,116.97711250663309,113.15047303712642,109.3319054351103,105.52138417678773,101.71888384406623,97.92437912361721,94.13784480583581,90.35925578366526,90.07364289671774,89.35089993034147,99.85252157976038,97.79880035356571,95.75212628437592,93.71246316428258,91.67977503317128,89.65402617662225,87.6351811238308,85.62320464555425,83.61806175207776,81.61971769120734,79.62813794628178,77.64328823421064,75.66513450353355,73.69364293250315,71.72877992719212,69.77051211962336 -Residential PV - Class 8/Conservative,127.46345493342145,124.53151432312043,124.11539464657295,123.0846417385855,122.03442141367213,120.98420041623783,119.93397866466454,118.88375606357062,117.83353250078135,116.78330784346343,115.73308193313966,119.33116140911913,122.65787481299948,142.45065884173928,139.56571483079733,136.6873025336386,133.8153997965633,130.9499845661944,128.09103488893476,125.2385289104256,122.3924448750163,119.55276112523515,116.71945610127297,113.89250834046858,111.07189647680569,108.25759924041651,105.44959545709368,102.64786404781358,99.85238402826813 -Residential PV - Class 9/Advanced,147.95496261654912,128.30570135332243,122.84510075042847,116.78218454853437,110.73231143972957,104.71447694210288,98.72842726791298,92.77391130998545,86.85068060798724,80.95848931564133,75.09709416900075,72.03117899958013,68.4141109334968,72.66299128061169,71.63485557362056,70.6067198489863,69.57858410579887,68.55044834308403,67.52231255979903,66.49417675482475,65.46604092696022,64.43790507491322,63.40976919729314,62.38163329260008,61.353497359214884,60.32536139538664,59.29722539921881,58.26908936865419,57.24095330145699 -Residential PV - Class 9/Moderate,148.68123577808797,129.14457183691664,125.8004581360392,121.82647165655106,117.84119646141184,113.86432775806388,109.89583896460526,105.93570360922064,101.98389532920159,98.04038786986335,94.10515508332051,93.80770193602655,93.05499720925172,103.99197013332028,101.85311061292242,99.72159039381795,97.59737176707702,95.48041728183617,93.37068974311217,91.26815220963594,89.17276799171464,87.08450064911293,85.00331398896296,82.92917206369378,80.8620391689881,78.80187984176102,76.74865885816354,74.7023412316111,72.66289221083629 -Residential PV - Class 9/Conservative,133.40066602791453,129.69404591152605,129.26067573428074,128.18719232167965,127.09343445824344,125.99967589440651,124.9059165451673,123.81215631119005,122.71839507564977,121.62463270020649,120.5308690198132,124.27810912435567,127.7427335070469,148.35603974115983,145.35149857709385,142.35375990307935,139.36280064702115,136.37859784130572,133.4011286222358,130.4303702294666,127.46630000545338,124.50889539490048,121.55813394422337,118.61399330101287,115.67645121351117,112.7454855300948,109.82107419876647,106.90319526665847,103.99182687954513 -Residential PV - Class 10/Advanced,162.06106162567673,140.53843011562944,134.55721316170877,127.91625554291667,121.2895845521332,114.69800674949775,108.14124415102076,101.61902170884613,95.13106727431023,88.67711156203094,82.25688811515677,78.8986670834075,74.93674596636458,79.59071665850335,78.464557986813,77.33839929579742,76.21224058445979,75.08608185173303,73.95992309647491,72.83376431745965,71.70760551337176,70.58144668279586,69.4552878242087,68.32912893596742,67.20297001629848,66.07681106328404,64.95065207484676,63.82449304873325,62.69833398249461 -Residential PV - Class 10/Moderate,162.85657802815294,141.45727892430412,137.79433577608594,133.44146746830876,129.07623417317023,124.72020884889085,120.37336237923707,116.03566576855762,111.70709014071052,107.3876067378764,103.07718691921752,102.75137444235392,101.92690647619361,113.90661578570457,111.56383634516496,109.22909593851891,106.9023532616486,104.5835672931069,102.27269729172247,99.9697027942275,97.67454361291567,95.3871798333218,93.10757181193209,90.83568017391651,88.57146581089056,86.31488987870134,84.06591379524075,81.82449923828604,79.59060814336678 -Residential PV - Class 10/Conservative,147.62124236885725,142.05914012782299,141.58445222442833,140.40862237453976,139.21058509768753,138.01254705365804,136.81450814934564,135.6164682759438,134.41842730548944,133.22038508645315,132.0223414380523,136.12684525981555,139.92178863760762,162.50037764089302,159.20938204239786,155.9258374867062,152.64971870201785,149.38100053097577,146.11965793004654,142.86566596890285,139.6189998298185,136.37963480706486,133.14754630632154,129.92270984408972,126.70510104711798,123.4946956518362,120.2914695037988,117.09539855714084,113.90645887404396 +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,88.40458846300577,90.42997011262943,90.13085166985341,89.38272347278853,88.62036335526217,87.85800309015262,87.09564266337549,86.33328205899537,85.57092125891117,84.80856024247646,84.04619898603343,86.6866851536285,89.13416505817847,103.7555284863259,101.65479840916171,99.55882450430505,97.4675906388257,95.38108075275785,93.29927885869492,91.22216904138975,89.14973545735533,87.08196233447298,85.01883397160091,82.96033473818828,80.90644907389382,78.85716148820731,76.81245656007616,74.77231893753714,72.73673333735223 +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,90.0382753271346,91.85095097612222,91.5471323041791,90.78724831586334,90.01290877230436,89.23856907884314,88.46422922117395,87.68988918311099,86.91554894626876,86.14120848967634,85.36686778930422,88.04884551450787,90.53478415241601,105.38590191536741,103.25216179479287,101.12325258314057,98.99915789397373,96.87986141496664,94.7653469074929,92.6555982062194,90.55059921870088,88.4503339249818,86.3547863771988,84.26394069918877,82.17778108610135,80.09629180401454,78.01945718955545,75.94726164952614,73.87968966053384 +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,97.63224643727277,98.45618718286468,98.13052013514671,97.3159909506821,96.48596667511903,95.65594223887385,94.82591762661208,93.99589282098397,93.16586780228185,92.33584254802676,91.50581703246114,94.38066261790935,97.04537144517698,112.96447097332474,110.67728815726997,108.39528365312223,106.11843989605428,103.84673940067944,101.58016476061024,99.31869864802326,97.06232381322444,94.81102308422236,92.56477936630209,90.32357564160517,88.08739496871414,85.85622048224049,83.63003539241825,81.40882298470284,79.19256661937465 +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,104.22349209574091,104.1892527738998,103.84462226031108,102.98266335737003,102.10430709018598,101.22595065296338,100.3475940294748,99.46923720136024,98.59088014776447,97.71252284489955,96.8341652655081,99.87641199431829,102.69628578302567,119.54234830208814,117.12198371779392,114.70709897650052,112.29767549058765,109.89369475650133,107.49513835428692,105.10198794712855,102.71422528088918,100.33183218365895,97.95479056530438,95.58308241702365,93.21668981090713,90.85559489950134,88.4997799153787,86.14922717071319,83.80391905686076 +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,110.90589244502551,110.00160471662927,109.6377484788718,108.72770392054233,107.80034724669393,106.87299039332112,105.94563334329123,105.01827607721998,104.0909185730887,103.16356080578245,102.2362027465232,105.448165719703,108.42535034861397,126.21119544220456,123.65580723100933,121.10620456398144,118.56236781656266,116.02427745295078,113.49191402560672,110.9652581747681,108.44429062796382,105.92899219953708,103.41934379016946,100.91532638641146,98.41692106021841,95.9241089684902,93.43687135261693,90.95518953803101,88.47904493376417 +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,112.49496740108243,111.38378214168718,111.01535402628218,110.0938746980004,109.15486572632533,108.21585657287011,107.2768472202868,106.33783764894756,105.39882783655706,104.45981775768476,103.52080738319107,106.7731288831677,109.78772203348079,127.79704744481097,125.20955061204727,122.62791201919529,120.05211179511292,117.48213015852937,114.9179474175459,112.35954396914344,109.80690029869105,107.25999697946284,104.71881467215623,102.18333412441646,99.65353617036673,97.1294017301421,94.61091180942955,92.09804749901429,89.59078997433127 +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,118.40093943909089,116.52079672545115,116.13537672338624,115.17139881356053,114.18908279404573,113.20676658436709,112.22445016637658,111.24213351954113,110.25981662053714,109.27749944276123,108.29518195572987,111.69750036419016,114.85112640312948,133.6910410214599,130.98420896134292,128.28350532287578,125.58890931846034,122.90040025451452,120.21795753095016,117.54156064065796,114.87118916899314,112.20682279327013,109.54844128225871,106.89602449568643,104.2495523837472,101.60900498661364,98.97436243395595,96.34560494446724,93.7227128253944 +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,125.0665070885318,122.31850758555701,121.91391028815539,120.9019678487885,119.87077485267855,118.83958165694283,117.80838824253026,116.77719458788616,115.74600066852639,114.71480645652389,113.68361191987836,117.25521906426057,120.5657596836739,140.34308960172572,137.50157403383622,134.66649181871412,131.83782113443525,129.0155402577695,126.1996275636327,123.39006152454587,120.58682071009522,117.78988378640193,114.99922951559284,112.21483675527854,109.43668445803716,106.66475167090275,103.89901753485985,101.13946128434564,98.38606224675723 +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,130.89634143003957,127.38929759954972,126.96792746886351,125.9140343245905,124.84009257973936,123.76615062698681,122.69220844649206,121.61826601580681,120.54432330943195,119.47038029828266,118.39643694903208,122.11610729496185,125.5638884403201,146.16109990394872,143.20178753612544,140.24917521972054,137.30324022816845,134.36395993768895,131.4313118267166,128.5052734753373,125.5858225647261,122.67293687659492,119.76659429264134,116.866772794005,113.97345046073006,111.08660547123223,108.20621610177265,105.33226072593907,102.46471781413294 +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,144.85973316212002,139.53465597660946,139.0731122101233,137.91874037439416,136.74240849463305,135.56607638714914,134.38974403020995,133.213411399227,132.03707846627003,130.8607451994813,129.68441156235653,133.75871711114183,137.53521140905767,160.09617115851353,156.85471649197171,153.6206006630505,150.3937987784224,147.17428605734486,143.96203783103525,140.75702954205386,137.55923674368793,134.36863509934687,131.18520038195848,128.00890847337328,124.83973536377617,121.67765715110218,118.52265004046053,115.37469034356614,112.23375447817794 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_tc.csv index 721e0ef..6512049 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Moderate,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Conservative,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 +10 year CRF/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,15.755017591528226,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Moderate,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Conservative,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PFF/Advanced,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Moderate,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Conservative,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 +PTC/Conservative,15.56180411277772,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068624416542965,0.8068616413751662,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511603693722705,0.7511593759970487,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993037119916378,0.6993025559953728,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510269997523331,0.6510257083226274,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068624416542965,0.8068616413751662,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511603693722705,0.7511593759970487,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993037119916378,0.6993025559953728,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510269997523331,0.6510257083226274,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_lcoe.csv index 0fa694a..efffeee 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,105.02893963265748,91.0804985763727,87.20417647850716,82.90028799443564,78.60565842410703,74.33377213524616,70.0844489712913,65.85751067853738,61.652780882195366,57.47008506311881,53.309250535282516,51.13284621904157,48.565194436083466,51.58135144488932,50.851507705996895,50.12166395458013,49.39182018999299,48.66197641154393,47.9321326184927,47.20228881004488,46.47244498534793,45.74260114348455,45.01275728346757,44.28291340423228,43.55306950462927,42.82322558341563,42.093381639245045,41.36353767065718,40.63369367606491 -Residential PV - Class 1/Moderate,105.5444998997218,91.67598841884167,89.30209902842988,86.48108120872429,83.65204985697032,80.82898603008509,78.01187085834687,75.20068555018119,72.39541139146546,69.59602974475993,66.8025220484386,66.59136868056105,66.05704541142858,73.82088549283945,72.30257111204509,70.78946668851648,69.28154545377727,67.778780822545,66.2811463911791,64.78861593614339,63.3011634124883,61.818762952346994,60.341388863451556,58.86901562766331,57.40161789952223,55.93917050481221,54.4816484391438,53.02902686655467,51.58128111812721 -Residential PV - Class 1/Conservative,90.12627907936806,92.06604413844217,91.75840721042337,90.99637244967701,90.21994544391778,89.44351794096438,88.66708988047667,87.89066119193906,87.1142317924209,86.33780158371862,85.56137044867015,88.22142758882208,90.6808640193701,105.31365265859327,103.1808159698885,101.0528081717078,98.92961288583952,96.81121380824051,94.6975947086348,92.58873943011325,90.48463188874159,88.38525607316917,86.29059604424717,84.20063593464809,82.11535994849406,80.03475236098961,77.95879751806103,75.88747983600382,73.82078380113654 -Residential PV - Class 2/Advanced,106.67932294191948,92.51170158742327,88.57446849384534,84.2029504046014,79.840836720017,75.50182369585004,71.18572834462965,66.89236961164241,62.621568350615405,58.37314730007724,54.14693106048266,51.93632758570224,49.32832873591273,52.391880445672946,51.65056823028966,50.909256002185224,50.16794376070347,49.42663150514197,48.685319234748846,47.944006948717195,47.20269464618108,46.46138232620879,45.72006998779765,44.9787576298662,44.23744525124699,43.496132850677554,42.75482042679045,42.01350797810238,41.27219550300128 -Residential PV - Class 2/Moderate,107.20298451956218,93.11654872227548,90.70535697080328,87.84001079035203,84.96652515637219,82.09910081859188,79.237718610778,76.38235944607274,73.53300431628712,70.68963429112004,67.85223051727543,67.63775916870361,67.0950397545828,74.9808777551477,73.43870518135395,71.90182443203841,70.37020831809542,68.84382983649192,67.32266216869093,65.80667867908997,64.29585291347941,62.79015859751497,61.28956963521056,59.794060107445574,58.3036042704914,56.818176554554256,55.337751562335555,53.86230406761049,52.391809013823845 -Residential PV - Class 2/Conservative,91.79005599075877,93.51273362352404,93.20026261022274,92.42625353597181,91.63762606264957,90.84899808432046,90.06036953969615,89.271740357153,88.48311045245725,87.6944797258622,86.9058480583647,89.60770428666457,92.10578733070183,106.96850983598702,104.80215859324854,102.6407121203142,100.48415378161155,98.33246701690219,96.18563534087394,94.04364234273442,91.90647168581272,89.7741071071622,87.64653241717244,85.52373149918313,83.40568830910617,81.29238687505284,79.18381129696752,77.07994574626949,74.9807744655015 -Residential PV - Class 3/Advanced,114.3509052055579,99.16445405627313,94.944084486614,90.25819937934092,85.58239497145816,80.93135245141582,76.30487567264717,71.70277056033247,67.12484508533332,62.57090923885367,58.04077500791951,55.6712013977709,52.87565469739626,56.15951422606837,55.36489235810649,54.570270476508654,53.775648580571506,52.981026669542096,52.186404742614485,51.391782798923735,50.59716083754165,49.802538857469514,49.00791685763254,48.2132948368715,47.41867279393498,46.62405072746975,45.829428636010014,45.034806517965805,44.240184371609146 -Residential PV - Class 3/Moderate,114.91222462316813,99.81279729162526,97.22821059008483,94.15681005597874,91.07668473947615,88.00305660244585,84.93590510036204,81.8752097737822,78.82095024759006,75.77310623015826,72.7316575124021,72.50176298201407,71.92001523028593,80.37294395912618,78.7198698212962,77.07246805654268,75.43070952052204,73.7945652683442,72.16400655288278,70.53900482310117,68.91953172240004,67.30555908698,65.697058944226,64.09400351110735,62.496365192598255,60.904116580115826,59.31723044997695,57.735679761874614,56.15943765737277 -Residential PV - Class 3/Conservative,99.52389659157271,100.23747285983457,99.90253125881826,99.07286121745423,98.2275215306485,97.38218130251956,96.53684046737169,95.69149894843062,94.8461566554051,94.00081348137539,93.15546929878056,96.05162290119492,98.72934946981815,114.66088826692591,112.33874917971778,110.02186757682304,107.71022562636276,105.40380557720952,103.10258975855038,100.80656057945092,98.5157005284286,96.22999217302677,93.94941815939885,91.67396121189435,89.40360413265388,87.13832980120945,84.87812117409186,82.62296128444682,80.37283324165803 -Residential PV - Class 4/Advanced,121.00951406190202,104.93876175262827,100.4726416999007,95.51389932036545,90.56582463543594,85.64395371347132,80.74807898636634,75.87799507839976,71.033498778651,66.21438901418543,61.42046682410654,58.91291386173565,55.95458356131886,59.42966095662095,58.58876856550104,57.74787615995116,56.90698373922699,56.06609130253174,55.22519884901255,54.38430637775411,53.543413887774165,52.70252137801586,51.86162884734182,51.02073629452531,50.179843718242054,49.33895111706002,48.49805848942806,47.65716583366362,46.816273147938105 -Residential PV - Class 4/Moderate,121.60351889147837,105.62485776309933,102.88977158042292,99.6395245845331,96.380044765552,93.12744045428374,89.88168990990278,86.64277148162121,83.41066360788763,80.18534481550108,76.96679371860972,76.72351251888739,76.1078898212211,85.053029311268,83.30369730757714,81.5603679770468,79.8230104782696,78.09159418090572,76.36608866389477,74.64646371368435,72.93268932248137,71.22473568651928,69.52257320434857,67.8261724751434,66.13550429703034,64.45053966543534,62.771249771450805,61.09760600022311,59.42957992935991 -Residential PV - Class 4/Conservative,106.23654305072839,106.07426202492472,105.71981690439648,104.84183549833149,103.9472720094486,103.05270794772143,102.15814324362887,101.26357781592611,100.36901156906424,99.47444438989766,98.5798761434376,101.64467164677704,104.47832119486993,121.33754731669907,118.88019097114086,116.42839825116835,113.98215028655923,111.54142829254485,109.1062135693476,106.67648750171986,104.25223155849223,101.83342729212282,99.42005633825738,97.01210041529093,94.60954132393941,92.21236094681663,89.8205412480188,87.43406427271825,85.05291214676463 -Residential PV - Class 5/Advanced,127.76020921923065,110.79292616499957,106.0776569834145,100.84228380813168,95.61817344061474,90.4217286518308,85.25273029418015,80.11096153475243,74.99620782620453,69.90825687845012,64.84689863126401,62.19945810905082,59.07609296664148,62.745032706781956,61.857229886869945,60.96942705172297,60.081624200555176,59.19382133252534,58.306018446733006,57.41821554221182,56.53041261792472,55.642609672755896,54.754806705504514,53.867003714875416,52.979200699470454,52.09139765777769,51.203594588159454,50.31579148883933,49.427988357886704 -Residential PV - Class 5/Moderate,128.3873514889292,111.51729705865851,108.62963003809175,105.19806319454061,101.7567484611729,98.32269279590986,94.89587324508166,91.47626695007916,88.06385114650782,84.65860316325231,81.26050042141932,81.00364741926835,80.35368129665653,89.79783865571333,87.95091757254038,86.1103340305501,84.2760554678015,82.44804954519579,80.62628414458867,78.81072736691989,77.00134753036713,75.19811316851656,73.40099302855788,71.60995606949663,69.82497146038958,68.04600857859948,66.27303700807111,64.50602653762886,62.744947159295016 -Residential PV - Class 5/Conservative,113.04202313257849,111.99177200354141,111.61755363644458,110.69059273589858,109.74612469645913,108.80165605221846,107.8571867297771,106.91271664335784,105.96824569208148,105.02377375649041,104.07930069406532,107.31507035859354,110.30679924805203,128.1065422955067,125.51209868279936,122.92352907077994,120.34081353652283,117.76393224732318,115.1928654602086,112.62759352145224,110.06809686609596,107.51435601747441,104.96635158675058,102.42406427245307,99.88747486002374,97.35656422137122,94.83131331443202,92.31170318274182,89.79771495501441 -Residential PV - Class 6/Advanced,129.365524682204,112.18504659629554,107.41052974616375,102.10937376131855,96.81962210216231,91.55788364156223,86.32393647831448,81.11756105498894,75.93854012844092,70.78665874114515,65.66170419345585,62.98099840630936,59.81838797469563,63.53342818487741,62.634470063924596,61.73551192754539,60.836553774944065,59.937595605268825,59.0386374176079,58.13967921098279,57.24072098434342,56.34176273655993,55.44280446641642,54.543846172601455,53.64488785369931,52.74592950817905,51.84697113438244,50.94801273051073,50.049054294609064 -Residential PV - Class 6/Moderate,130.00054703592244,112.918519258053,109.99456851074248,106.51988380326608,103.03532872309405,99.55812392169662,96.08824615698963,92.62567228314394,89.17037924972892,85.72234410076521,82.2815439736542,82.02146359657496,81.3633306067248,90.92615442645734,89.05602665794919,87.19231606224704,85.33498966826696,83.48401473056728,81.63935872743704,79.80098935900226,77.96887454535637,76.14298242470801,74.32328135155326,72.5097398948655,70.70232683630864,68.90101116847,67.10576209311462,65.31654901946145,63.53334156248065 -Residential PV - Class 6/Conservative,114.66036645185747,113.39895601194092,113.02003556635738,112.08142734090237,111.12509199819799,110.16875604309301,109.2124194012657,108.25608198586109,107.29974369473237,106.34340440692097,105.38706397811679,108.66349130209025,111.69281146254478,129.71620945644682,127.08916648847274,124.46807132839301,121.8529038029491,119.24364383023696,116.64027141921245,114.04276666919831,111.45110976940144,108.8652809984309,106.28526072382762,103.71102940159602,101.14256757574573,98.57985587783959,96.02287502654941,93.47160582722161,90.92602917145098 -Residential PV - Class 7/Advanced,135.33185635231567,117.35901545751031,112.36429812380761,106.8186530842604,101.28493833734508,95.78052875633294,90.30519220594759,84.8586990027809,79.44082188444497,74.05133597958402,68.69001877885502,65.88567897193863,62.57720910192572,66.46358678487063,65.5231687593542,64.58275071769994,63.64233265907538,62.70191458258946,61.761496487288355,60.82107837214844,59.8806602360712,58.940242077874686,57.999823896286905,57.05940568993594,56.11898745734077,55.17856919689988,54.238150906878516,53.297732585394996,52.3573142304043 -Residential PV - Class 7/Moderate,135.99616590592385,118.12631584254831,115.06751262980407,111.43257563359155,107.78731304357754,104.14973972683565,100.51983136935795,96.89756375783077,93.28291277873876,89.67585441737393,86.07636475671572,85.80428948536806,85.1158034342202,95.1196642207299,93.16328625102004,91.2136214138121,89.27063521739733,87.3342934061159,85.40456195835719,83.48140708457855,81.56479522534971,79.65469304941504,77.75106745178154,75.85388555182514,73.96311469142168,72.07872243309811,70.20067655820634,68.32894506512002,66.46349616745317 -Residential PV - Class 7/Conservative,120.67511758435035,118.62891031602385,118.2325140780258,117.25061728712713,116.25017580519871,115.24973368262582,114.24929084165898,113.24884719143748,112.24840262510354,111.24795701611995,110.24751021352107,113.67504620540171,116.84407846346978,135.69871469119192,132.95051263004314,130.2085326893978,127.47275376560776,124.7431548505925,122.01971503132187,119.30241348930039,116.59122950006216,113.8861424326666,111.18713174920664,108.49417700431856,105.80725784470265,103.12635400865042,100.45144532557973,97.7825117155805,95.11953318896877 -Residential PV - Class 8/Advanced,142.06554677790407,123.19843346331518,117.95519459746922,112.13361558411101,106.32456047747847,100.5462686702617,94.79849647685803,89.08100278553043,83.39354902602456,77.73589913808836,72.10781954100892,69.16394454543179,65.69085554960822,69.77060724588044,68.78339695707027,67.79618665131926,66.80897632775358,65.82176598543782,64.83455562337069,63.84734524047764,62.86013483560548,61.87292440751346,60.88571395486629,59.89850347622381,58.91129297003129,57.92408243460753,56.93687186813147,55.94966126862779,54.96245063394972 -Residential PV - Class 8/Moderate,142.7629102997451,124.00391231863767,120.79291261304554,116.97711250663309,113.15047303712642,109.3319054351103,105.52138417678773,101.71888384406623,97.92437912361721,94.13784480583581,90.35925578366526,90.07364289671774,89.35089993034147,99.85252157976038,97.79880035356571,95.75212628437592,93.71246316428258,91.67977503317128,89.65402617662225,87.6351811238308,85.62320464555425,83.61806175207776,81.61971769120734,79.62813794628178,77.64328823421064,75.66513450353355,73.69364293250315,71.72877992719212,69.77051211962336 -Residential PV - Class 8/Conservative,127.46345493342145,124.53151432312043,124.11539464657295,123.0846417385855,122.03442141367213,120.98420041623783,119.93397866466454,118.88375606357062,117.83353250078135,116.78330784346343,115.73308193313966,119.33116140911913,122.65787481299948,142.45065884173928,139.56571483079733,136.6873025336386,133.8153997965633,130.9499845661944,128.09103488893476,125.2385289104256,122.3924448750163,119.55276112523515,116.71945610127297,113.89250834046858,111.07189647680569,108.25759924041651,105.44959545709368,102.64786404781358,99.85238402826813 -Residential PV - Class 9/Advanced,147.95496261654912,128.30570135332243,122.84510075042847,116.78218454853437,110.73231143972957,104.71447694210288,98.72842726791298,92.77391130998545,86.85068060798724,80.95848931564133,75.09709416900075,72.03117899958013,68.4141109334968,72.66299128061169,71.63485557362056,70.6067198489863,69.57858410579887,68.55044834308403,67.52231255979903,66.49417675482475,65.46604092696022,64.43790507491322,63.40976919729314,62.38163329260008,61.353497359214884,60.32536139538664,59.29722539921881,58.26908936865419,57.24095330145699 -Residential PV - Class 9/Moderate,148.68123577808797,129.14457183691664,125.8004581360392,121.82647165655106,117.84119646141184,113.86432775806388,109.89583896460526,105.93570360922064,101.98389532920159,98.04038786986335,94.10515508332051,93.80770193602655,93.05499720925172,103.99197013332028,101.85311061292242,99.72159039381795,97.59737176707702,95.48041728183617,93.37068974311217,91.26815220963594,89.17276799171464,87.08450064911293,85.00331398896296,82.92917206369378,80.8620391689881,78.80187984176102,76.74865885816354,74.7023412316111,72.66289221083629 -Residential PV - Class 9/Conservative,133.40066602791453,129.69404591152605,129.26067573428074,128.18719232167965,127.09343445824344,125.99967589440651,124.9059165451673,123.81215631119005,122.71839507564977,121.62463270020649,120.5308690198132,124.27810912435567,127.7427335070469,148.35603974115983,145.35149857709385,142.35375990307935,139.36280064702115,136.37859784130572,133.4011286222358,130.4303702294666,127.46630000545338,124.50889539490048,121.55813394422337,118.61399330101287,115.67645121351117,112.7454855300948,109.82107419876647,106.90319526665847,103.99182687954513 -Residential PV - Class 10/Advanced,162.06106162567673,140.53843011562944,134.55721316170877,127.91625554291667,121.2895845521332,114.69800674949775,108.14124415102076,101.61902170884613,95.13106727431023,88.67711156203094,82.25688811515677,78.8986670834075,74.93674596636458,79.59071665850335,78.464557986813,77.33839929579742,76.21224058445979,75.08608185173303,73.95992309647491,72.83376431745965,71.70760551337176,70.58144668279586,69.4552878242087,68.32912893596742,67.20297001629848,66.07681106328404,64.95065207484676,63.82449304873325,62.69833398249461 -Residential PV - Class 10/Moderate,162.85657802815294,141.45727892430412,137.79433577608594,133.44146746830876,129.07623417317023,124.72020884889085,120.37336237923707,116.03566576855762,111.70709014071052,107.3876067378764,103.07718691921752,102.75137444235392,101.92690647619361,113.90661578570457,111.56383634516496,109.22909593851891,106.9023532616486,104.5835672931069,102.27269729172247,99.9697027942275,97.67454361291567,95.3871798333218,93.10757181193209,90.83568017391651,88.57146581089056,86.31488987870134,84.06591379524075,81.82449923828604,79.59060814336678 -Residential PV - Class 10/Conservative,147.62124236885725,142.05914012782299,141.58445222442833,140.40862237453976,139.21058509768753,138.01254705365804,136.81450814934564,135.6164682759438,134.41842730548944,133.22038508645315,132.0223414380523,136.12684525981555,139.92178863760762,162.50037764089302,159.20938204239786,155.9258374867062,152.64971870201785,149.38100053097577,146.11965793004654,142.86566596890285,139.6189998298185,136.37963480706486,133.14754630632154,129.92270984408972,126.70510104711798,123.4946956518362,120.2914695037988,117.09539855714084,113.90645887404396 +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,88.40458846300577,90.42997011262943,90.13085166985341,89.38272347278853,88.62036335526217,87.85800309015262,87.09564266337549,86.33328205899537,85.57092125891117,84.80856024247646,84.04619898603343,86.6866851536285,89.13416505817847,103.7555284863259,101.65479840916171,99.55882450430505,97.4675906388257,95.38108075275785,93.29927885869492,91.22216904138975,89.14973545735533,87.08196233447298,85.01883397160091,82.96033473818828,80.90644907389382,78.85716148820731,76.81245656007616,74.77231893753714,72.73673333735223 +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,90.0382753271346,91.85095097612222,91.5471323041791,90.78724831586334,90.01290877230436,89.23856907884314,88.46422922117395,87.68988918311099,86.91554894626876,86.14120848967634,85.36686778930422,88.04884551450787,90.53478415241601,105.38590191536741,103.25216179479287,101.12325258314057,98.99915789397373,96.87986141496664,94.7653469074929,92.6555982062194,90.55059921870088,88.4503339249818,86.3547863771988,84.26394069918877,82.17778108610135,80.09629180401454,78.01945718955545,75.94726164952614,73.87968966053384 +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,97.63224643727277,98.45618718286468,98.13052013514671,97.3159909506821,96.48596667511903,95.65594223887385,94.82591762661208,93.99589282098397,93.16586780228185,92.33584254802676,91.50581703246114,94.38066261790935,97.04537144517698,112.96447097332474,110.67728815726997,108.39528365312223,106.11843989605428,103.84673940067944,101.58016476061024,99.31869864802326,97.06232381322444,94.81102308422236,92.56477936630209,90.32357564160517,88.08739496871414,85.85622048224049,83.63003539241825,81.40882298470284,79.19256661937465 +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,104.22349209574091,104.1892527738998,103.84462226031108,102.98266335737003,102.10430709018598,101.22595065296338,100.3475940294748,99.46923720136024,98.59088014776447,97.71252284489955,96.8341652655081,99.87641199431829,102.69628578302567,119.54234830208814,117.12198371779392,114.70709897650052,112.29767549058765,109.89369475650133,107.49513835428692,105.10198794712855,102.71422528088918,100.33183218365895,97.95479056530438,95.58308241702365,93.21668981090713,90.85559489950134,88.4997799153787,86.14922717071319,83.80391905686076 +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,110.90589244502551,110.00160471662927,109.6377484788718,108.72770392054233,107.80034724669393,106.87299039332112,105.94563334329123,105.01827607721998,104.0909185730887,103.16356080578245,102.2362027465232,105.448165719703,108.42535034861397,126.21119544220456,123.65580723100933,121.10620456398144,118.56236781656266,116.02427745295078,113.49191402560672,110.9652581747681,108.44429062796382,105.92899219953708,103.41934379016946,100.91532638641146,98.41692106021841,95.9241089684902,93.43687135261693,90.95518953803101,88.47904493376417 +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,112.49496740108243,111.38378214168718,111.01535402628218,110.0938746980004,109.15486572632533,108.21585657287011,107.2768472202868,106.33783764894756,105.39882783655706,104.45981775768476,103.52080738319107,106.7731288831677,109.78772203348079,127.79704744481097,125.20955061204727,122.62791201919529,120.05211179511292,117.48213015852937,114.9179474175459,112.35954396914344,109.80690029869105,107.25999697946284,104.71881467215623,102.18333412441646,99.65353617036673,97.1294017301421,94.61091180942955,92.09804749901429,89.59078997433127 +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,118.40093943909089,116.52079672545115,116.13537672338624,115.17139881356053,114.18908279404573,113.20676658436709,112.22445016637658,111.24213351954113,110.25981662053714,109.27749944276123,108.29518195572987,111.69750036419016,114.85112640312948,133.6910410214599,130.98420896134292,128.28350532287578,125.58890931846034,122.90040025451452,120.21795753095016,117.54156064065796,114.87118916899314,112.20682279327013,109.54844128225871,106.89602449568643,104.2495523837472,101.60900498661364,98.97436243395595,96.34560494446724,93.7227128253944 +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,125.0665070885318,122.31850758555701,121.91391028815539,120.9019678487885,119.87077485267855,118.83958165694283,117.80838824253026,116.77719458788616,115.74600066852639,114.71480645652389,113.68361191987836,117.25521906426057,120.5657596836739,140.34308960172572,137.50157403383622,134.66649181871412,131.83782113443525,129.0155402577695,126.1996275636327,123.39006152454587,120.58682071009522,117.78988378640193,114.99922951559284,112.21483675527854,109.43668445803716,106.66475167090275,103.89901753485985,101.13946128434564,98.38606224675723 +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,130.89634143003957,127.38929759954972,126.96792746886351,125.9140343245905,124.84009257973936,123.76615062698681,122.69220844649206,121.61826601580681,120.54432330943195,119.47038029828266,118.39643694903208,122.11610729496185,125.5638884403201,146.16109990394872,143.20178753612544,140.24917521972054,137.30324022816845,134.36395993768895,131.4313118267166,128.5052734753373,125.5858225647261,122.67293687659492,119.76659429264134,116.866772794005,113.97345046073006,111.08660547123223,108.20621610177265,105.33226072593907,102.46471781413294 +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,144.85973316212002,139.53465597660946,139.0731122101233,137.91874037439416,136.74240849463305,135.56607638714914,134.38974403020995,133.213411399227,132.03707846627003,130.8607451994813,129.68441156235653,133.75871711114183,137.53521140905767,160.09617115851353,156.85471649197171,153.6206006630505,150.3937987784224,147.17428605734486,143.96203783103525,140.75702954205386,137.55923674368793,134.36863509934687,131.18520038195848,128.00890847337328,124.83973536377617,121.67765715110218,118.52265004046053,115.37469034356614,112.23375447817794 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_tc.csv index 721e0ef..6512049 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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Moderate,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Conservative,0.12669907724442947,0.12786710101810914,0.1282116489407631,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 +10 year CRF/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,15.755017591528226,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Moderate,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Conservative,0.8230521576851824,0.8230455529560592,0.8230448323641886,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PFF/Advanced,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Moderate,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Conservative,0.7001405975786104,0.7001425435100332,0.700142755815843,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 +PTC/Conservative,15.56180411277772,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068624416542965,0.8068616413751662,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511603693722705,0.7511593759970487,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993037119916378,0.6993025559953728,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510269997523331,0.6510257083226274,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068624416542965,0.8068616413751662,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511603693722705,0.7511593759970487,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993037119916378,0.6993025559953728,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510269997523331,0.6510257083226274,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 +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,0.9309674200089998,0.9309645989125221,0.9309642911228473,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666950844283533,0.8666945113458655,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 +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/df_just_wacc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/df_just_wacc.csv index f88bde9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07415144559015069,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Moderate,0.07415144559015069,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Conservative,0.07415144559015069,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Real - Advanced,0.04551507280874034,0.04738818879459439,0.047939112256982774,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Moderate,0.04551507280874034,0.04738818879459439,0.047939112256982774,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Conservative,0.04551507280874034,0.04738818879459439,0.047939112256982774,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 +WACC 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 1081c25..02c7bf0 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/df_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.06872783596477539,0.07063929494538623,0.07120209427488633,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Moderate,0.06872783596477539,0.07063929494538623,0.07120209427488633,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Conservative,0.06872783596477539,0.07063929494538623,0.07120209427488633,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Debt Fraction - Advanced,0.518244043849131,0.518173310772382,0.51816559356596,0.518165787499156,0.518165995948541,0.518166220607321,0.51816646344269,0.518166726753583,0.518167013243684,0.518167326114604,0.518167669186039,0.548315843732195,0.578464049664871,0.744277347431191,0.744277492264319,0.744277641993907,0.744277796872531,0.744277957170443,0.744278123177143,0.744278295203127,0.74427847358182,0.744278658671741,0.744278850858899,0.744279050559489,0.744279258222893,0.744279474335059,0.744279699422301,0.744279934055573,0.744280178855306 -Debt Fraction - Moderate,0.518244043849131,0.518173310772382,0.51816559356596,0.518165787499156,0.518165995948541,0.518166220607321,0.51816646344269,0.518166726753583,0.518167013243684,0.518167326114604,0.518167669186039,0.548315843732195,0.578464049664871,0.744277347431191,0.744277492264319,0.744277641993907,0.744277796872531,0.744277957170443,0.744278123177143,0.744278295203127,0.74427847358182,0.744278658671741,0.744278850858899,0.744279050559489,0.744279258222893,0.744279474335059,0.744279699422301,0.744279934055573,0.744280178855306 -Debt Fraction - Conservative,0.518244043849131,0.518173310772382,0.51816559356596,0.518165787499156,0.518165995948541,0.518166220607321,0.51816646344269,0.518166726753583,0.518167013243684,0.518167326114604,0.518167669186039,0.548315843732195,0.578464049664871,0.744277347431191,0.744277492264319,0.744277641993907,0.744277796872531,0.744277957170443,0.744278123177143,0.744278295203127,0.74427847358182,0.744278658671741,0.744278850858899,0.744279050559489,0.744279258222893,0.744279474335059,0.744279699422301,0.744279934055573,0.744280178855306 +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,0.07415144559015069,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Moderate,0.07415144559015069,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Conservative,0.07415144559015069,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Real - Advanced,0.04551507280874034,0.04738818879459439,0.047939112256982774,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Moderate,0.04551507280874034,0.04738818879459439,0.047939112256982774,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Conservative,0.04551507280874034,0.04738818879459439,0.047939112256982774,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 +WACC 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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_lcoe.csv index afb4c35..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,169.060421354389,143.3265107565128,136.4830638008441,129.67605059077025,122.90518094496258,116.17016775551559,109.47072694736475,102.80657743834551,96.17744109988183,89.58304271829272,83.02310995670564,76.4973733175652,70.00556610572687,63.547424392124974,62.642076191604545,61.736727991084116,60.83137979056369,59.92603159004326,59.02068338952282,58.1153351890024,57.20998698848196,56.304638787961544,55.3992905874411,54.493942386920665,53.588594186400236,52.683245985879815,51.77789778535939,50.872549584838964,49.967201384318564 -Residential PV - Class 1/Moderate,169.8902958279229,144.26358820608843,139.78372407102214,135.3133297838076,130.852375349115,126.40083089815954,121.95866668803474,117.52585310104988,113.10236064407194,108.68815994787136,104.28322176647221,99.88751697650605,95.50101657657042,91.12369168659089,89.24103970802669,87.36484783780892,85.49508288218598,83.6317118744285,81.77470207289181,79.92402095909827,78.07963623583903,76.24151582529527,74.40962786717861,72.58394071689007,70.76442294369816,68.95104332893497,67.14377086421088,65.34257474964686,63.547424392124974 -Residential PV - Class 1/Conservative,170.43242263834964,144.8773894716149,143.65277559170107,142.42816171178723,141.2035478318734,139.97893395195956,138.75432007204577,137.52970619213193,136.3050923122181,135.08047843230426,133.85586455239044,132.63125067247663,131.4066367925628,130.18202291264896,127.53682011387681,124.89760617803337,122.26436078951745,119.637063724511,117.0156948504614,114.40023412556721,111.79066159826723,109.18695740673348,106.58910177836705,103.99707502929769,101.4108575638866,98.83042987423273,96.25577253968208,93.68686622634077,91.12369168659089 -Residential PV - Class 2/Advanced,171.7169700983442,145.57868698484216,138.6277048043777,131.71372887500837,124.83646445561055,117.99561992677845,111.19090674960408,104.42203942510866,97.68873545431346,90.99071529893835,84.32770234271663,77.69942285331469,71.10560594484573,64.54598354096684,63.626409056105786,62.70683457124472,61.78726008638367,60.8676856015226,59.94811111666153,59.02853663180048,58.108962146939405,57.18938766207836,56.26981317721728,55.350238692356214,54.430664207495155,53.5110897226341,52.591515237773045,51.67194075291198,50.752366268050956 -Residential PV - Class 2/Moderate,172.55988489185748,146.53048929965655,141.98023034748434,137.43959004861583,132.9085379363865,128.38704367266524,123.87507704717729,119.3726079768312,114.87960650505052,110.3960428011092,105.92188715947158,101.45710999913611,97.00168186298373,92.55557341712988,90.6433381883354,88.73766457948055,86.83851887522017,84.94586759079874,83.05967747008229,81.17991548361067,79.30654882666941,77.43954491738154,75.57887139481866,73.72449611713105,71.87638715969712,70.03451281329113,68.19884158226984,66.36934218277709,64.54598354096684 -Residential PV - Class 2/Conservative,173.1105304690409,147.1539355960419,145.91007861689494,144.66622163774798,143.42236465860105,142.1785076794541,140.93465070030717,139.69079372116022,138.44693674201326,137.20307976286634,135.95922278371938,134.71536580457246,133.4715088254255,132.22765184627855,129.54088337461684,126.8601978725125,124.18557470513298,121.51699333087113,118.8544333008194,116.19787425824728,113.54729593808273,110.90267816639677,108.26400085989168,105.63124402539266,103.00438775934278,100.3834122473015,97.76829776344636,95.15902467007825,92.55557341712988 -Residential PV - Class 3/Advanced,184.06557548731354,156.04762175343572,148.59677671164107,141.18559913486487,133.81377308639742,126.48098597573744,119.18692851440804,111.9312946724705,104.71378163572389,97.53408976357716,90.39192254758224,83.28698657061503,76.21899146669361,69.1876498814213,68.2019464494165,67.21624301741171,66.23053958540693,65.24483615340215,64.25913272139735,63.273429289392574,62.28772585738778,61.30202242538301,60.3163189933782,59.33061556137341,58.34491212936862,57.35920869736385,56.373505265359064,55.38780183335428,54.40209840134953 -Residential PV - Class 3/Moderate,184.96910643399823,157.0678706008626,152.1903909192201,147.32322159277874,142.46632996393825,137.61968351287518,132.7832498568169,127.95699674932001,123.14089207955428,118.33490387159006,113.5390002836908,108.75314960760967,103.97732026789107,99.21148082117587,97.16173187875285,95.1190164190987,93.08329830231186,91.05454163566256,89.03271077148344,87.01777030508156,85.00968507267179,83.00842014933123,81.01394084697458,79.0262127123497,77.04520152505404,75.07087329557052,73.10319426332387,71.14213089475601,69.1876498814213 -Residential PV - Class 3/Conservative,185.55935033939534,157.7361505109022,156.4028446031665,155.06953869543082,153.73623278769517,152.40292687995947,151.06962097222382,149.7363150644881,148.40300915675243,147.06970324901675,145.73639734128105,144.4030914335454,143.06978552580972,141.73647961807401,138.85649877136825,135.98303833607903,133.1160761934704,130.25559032473583,127.40155881043464,124.55395982993191,121.71277166084255,118.87797267847893,116.04954135530213,113.22745626037712,110.41169605883144,107.60223951131759,104.79906547347886,102.00215289541919,99.21148082117587 -Residential PV - Class 4/Advanced,194.78364255363647,165.13421424127867,157.24950938269149,149.40678181022483,141.60569719029684,133.84592473038268,126.12713713225737,118.44901054597759,110.81122452458892,103.21346197954492,95.6554091368256,88.13675549374156,80.65719377641233,73.21641989790629,72.17331933738488,71.13021877686346,70.08711821634206,69.04401765582064,68.00091709529922,66.95781653477782,65.9147159742564,64.871615413735,63.82851485321356,62.78541429269215,61.742313732170736,60.69921317164933,59.65611261112793,58.613012050606514,57.56991149008514 -Residential PV - Class 4/Moderate,195.73978575689026,166.213871783363,161.05237835170743,155.90179564323716,150.7620890987127,145.63322430469378,140.5151669927714,135.40788303880447,130.31133846216144,125.22549942496667,120.15033223135171,115.08580332671082,110.03187929696178,104.98852686781086,102.81942183951543,100.65775985096244,98.5035026578378,96.35661227739205,94.21705098620797,92.0847813179911,89.95976606138271,87.84196825779524,85.73135119926958,83.62787842635414,81.53151372600554,79.44222112951034,77.35996491042808,75.28470958255456,73.21641989790629 -Residential PV - Class 4/Conservative,196.3643993359582,166.92106537335562,165.51012157976754,164.0991777861795,162.68823399259145,161.27729019900337,159.86634640541536,158.45540261182728,157.04445881823924,155.63351502465116,154.2225712310631,152.81162743747507,151.400683643887,149.98973985029895,146.94205883595998,143.9012779140653,140.86737367791346,137.8403228265514,134.82010216417785,131.80668859955088,128.8000591453993,125.80019091783825,122.80706113578864,119.8206471204004,116.84092629447967,113.86787618192004,110.9014744071371,107.94169869450745,104.98852686781086 -Residential PV - Class 5/Advanced,205.64993685047182,174.34647121983008,166.02190641040795,157.74166065225043,149.50538096048106,141.31271808882363,133.16332648023635,125.05686421832664,116.99299297953162,108.97137798605019,100.99168795951344,93.05359507537902,85.1567749180375,77.30090643661674,76.19961496476817,75.09832349291959,73.99703202107104,72.89574054922247,71.79444907737388,70.69315760552531,69.59186613367673,68.49057466182819,67.3892831899796,66.28799171813102,65.18670024628246,64.08540877443389,62.984117302585325,61.882825830736756,60.78153435888822 -Residential PV - Class 5/Moderate,206.65941991994973,175.48635905865936,170.03692406320377,164.59900846180327,159.17257576727982,153.75758964638848,148.35401391900626,142.96181255732617,137.58094968505677,132.2113895766264,126.85309665639258,121.50603549785615,116.1701708228808,110.84546750091707,108.55535573258332,106.27310222499952,103.9986666003358,101.73200875691869,99.47308886687422,97.22186737379516,94.97830499043197,92.74236269640743,90.51400173595457,88.2931836156772,86.07987010233362,83.8740232206424,81.67560525111061,79.48457872788356,77.30090643661674 -Residential PV - Class 5/Conservative,207.31887849361254,176.23300449159393,174.7433491065374,173.2536937214809,171.7640383364244,170.27438295136784,168.78472756631135,167.29507218125482,165.8054167961983,164.31576141114178,162.82610602608526,161.33645064102876,159.84679525597224,158.35713987091572,155.13943945253175,151.9290240584795,148.72586897628003,145.52994960510202,142.3412414551321,139.1597201469491,135.98536141090287,132.8181410864971,129.65803512177638,126.50501957271743,123.35907060262413,120.22016448152714,117.08827758558691,113.96338639650135,110.84546750091707 -Residential PV - Class 6/Advanced,208.23394188304863,176.53714614024892,168.1079826244474,159.72369503171535,151.3839259418981,143.08832172041684,134.83653246828274,126.62821197290127,118.46301765965158,110.34061054422742,102.26065518572526,94.22281964046579,86.226775416536,78.27219742903854,77.15706815714405,76.04193888524958,74.9268096133551,73.81168034146062,72.69655106956613,71.58142179767167,70.46629252577716,69.3511632538827,68.2360339819882,67.12090471009373,66.00577543819924,64.89064616630478,63.7755168944103,62.66038762251582,61.54525835062138 -Residential PV - Class 6/Moderate,209.25610917393604,177.6913567450233,172.17344923910352,166.66720586918558,161.17258968962764,155.68956391065518,150.21809189753952,144.7581371697819,139.30966340030292,133.8726344146368,128.44701419013072,123.03276685514923,117.6298566882839,112.23824811756747,109.9193609436821,107.60843077011172,105.30541671167646,103.01027816282262,100.72297479523637,98.4434665554816,96.1717136626619,93.90767660610645,91.65131614307948,89.40259329651276,87.16146935276137,84.92790585938197,82.70186462293368,80.48330770680093,78.27219742903854 -Residential PV - Class 6/Conservative,209.92385388811127,178.4473838271127,176.93901082380285,175.430637820493,173.92226481718313,172.41389181387325,170.90551881056342,169.39714580725354,167.88877280394368,166.38039980063382,164.87202679732394,163.3636537940141,161.85528079070423,160.34690778739437,157.08877675083582,153.83802227542066,150.59461933815598,147.35854302909942,144.12976855072148,140.90827121727193,137.6940264541509,134.48700979728386,131.28719689250096,128.0945634949207,124.9090854683373,121.73073878461275,118.55949952307246,115.39534386990529,112.23824811756747 -Residential PV - Class 7/Advanced,217.8376810964214,184.67903068449021,175.86111455967313,167.09014403330227,158.36574520102292,149.68754811864676,141.05518674986075,132.4682989147624,123.92652623920613,115.42951410494605,106.9769116005606,98.56837147314418,90.20355008075285,81.88210734558946,80.71554836622448,79.5489893868595,78.38243040749454,77.21587142812957,76.04931244876458,74.88275346939962,73.71619449003464,72.54963551066969,71.3830765313047,70.21651755193972,69.04995857257474,67.88339959320977,66.71684061384481,65.55028163447984,64.38372265511491 -Residential PV - Class 7/Moderate,218.9069906927626,185.88647342589562,180.1140802957248,174.35388925093758,168.60586164196107,162.869958982278,157.1461429475679,151.43437537485315,145.73461826165126,140.04683376513182,134.37098420127901,128.70703204405936,123.05493992459478,117.41467063034074,114.98883649342983,112.57132633329923,110.16209737914649,107.76110715269185,105.36831346568158,102.98367441741708,100.6071483923089,98.23869405745603,95.87827036024967,93.52583652600107,91.18135205559395,88.84477672316011,86.5160705737791,84.19519392120044,81.88210734558946 -Residential PV - Class 7/Conservative,219.60553176049126,186.67736844002812,185.09942934759135,183.5214902551546,181.94355116271785,180.3656120702811,178.78767297784438,177.20973388540762,175.63179479297085,174.0538557005341,172.47591660809735,170.8979775156606,169.32003842322385,167.74209933078708,164.33370345020197,160.93302433739925,157.54003581532695,154.15471182519732,150.77702642581997,147.4069537929392,144.0444682185757,140.68954411037302,137.34215599094824,134.00227849724706,130.6698863799031,127.3449545026018,124.02745784144822,120.71737148433941,117.41467063034074 -Residential PV - Class 8/Advanced,228.6766036315016,193.86808235529298,184.61141426930615,175.40402764809664,166.24552998299703,157.13553292255187,148.07365221762458,139.05950766737206,130.0927230660708,121.17292615077865,112.2997485498179,103.47282573206317,94.69179695702083,85.956305225685,84.73170191557661,83.50709860546822,82.28249529535984,81.05789198525144,79.83328867514305,78.60868536503467,77.38408205492627,76.1594787448179,74.9348754347095,73.7102721246011,72.48566881449271,71.26106550438433,70.03646219427597,68.81185888416758,67.58725557405923 -Residential PV - Class 8/Moderate,229.79911873307236,195.1356036757293,189.07599429506848,183.0291941374434,176.99516263019905,170.9738593718494,164.9652441311754,158.96927684632897,152.98591762394275,147.01512673824533,141.05686463018196,135.11109190654096,129.17776933908564,123.25685786369137,120.71032179789198,118.17252388395521,115.64341922293715,113.1229632229715,110.61111159664883,108.10782035842261,105.61304582204173,103.12674459800907,100.64887359106632,98.17938999770357,95.71825130369498,93.26541528165889,90.82083998864272,88.38448376373222,85.956305225685 -Residential PV - Class 8/Conservative,230.53241702224489,195.96585115518562,194.30939874263862,192.6529463300916,190.99649391754463,189.3400415049976,187.68358909245063,186.02713667990363,184.37068426735664,182.71423185480964,181.05777944226264,179.40132702971565,177.74487461716865,176.08842220462165,172.51043519208625,168.94054890959276,165.3787358776007,161.82496874071845,158.27922026700313,154.74146334726464,151.21167099437497,147.68981634258196,144.17587264682766,140.6698132820715,137.1716117426174,133.6812416414464,130.19867670955261,126.7238907952848,123.25685786369137 -Residential PV - Class 9/Advanced,238.15653484565007,201.90500461214378,192.26459557787533,182.67551100224023,173.1373421048794,163.6496844349856,154.21213781413468,144.8243062800205,135.4857980310766,126.19622537196851,116.95520465994085,107.76235625200306,98.61730445293941,89.51967746412767,88.24430746009394,86.96893745606022,85.6935674520265,84.41819744799278,83.14282744395904,81.86745743992532,80.59208743589159,79.31671743185788,78.04134742782414,76.7659774237904,75.49060741975669,74.21523741572297,72.93986741168925,71.66449740765553,70.38912740362184 -Residential PV - Class 9/Moderate,239.32558451079552,203.2250718193887,196.9142575528715,190.61678352371922,184.33260747731222,178.0616873372956,171.8039812046401,165.55944735670866,159.32804424632957,153.10973050087472,146.9044649213442,140.71220648145604,134.53291432674257,128.36654777365166,125.71444346713699,123.07143955801982,120.43748928604252,117.81254621075513,115.19656420878607,112.58949747114056,109.99130050052672,107.40192810870874,104.8213354138875,102.24947783810687,99.68631110468733,97.13179123568473,94.58587454937525,92.04851765776544,89.51967746412767 -Residential PV - Class 9/Conservative,240.0892821378558,204.0897377258768,202.3646160455469,200.639494365217,198.91437268488713,197.1892510045572,195.46412932422734,193.73900764389742,192.01388596356753,190.2887642832376,188.56364260290772,186.83852092257783,185.11339924224794,183.38827756191804,179.6619628664221,175.9440847217838,172.23461450928122,168.533523739488,164.84078405154395,161.15636721243067,157.4802451162519,153.81238978351894,150.15277336044088,146.50136811821937,142.85814645234828,139.22308088191824,135.59614404892542,131.97730871758546,128.36654777365166 -Residential PV - Class 10/Advanced,260.8624961786951,221.1547271975131,210.5951968176612,200.0918841956079,189.64434157767334,179.2521259525112,168.91479898848922,158.63192697206,148.4030807471027,138.2278356552187,128.10577147696347,118.03647237399662,108.01952683213555,98.05452760529424,96.65756319690927,95.26059878852428,93.86363438013932,92.46666997175434,91.06970556336934,89.67274115498438,88.27577674659939,86.87881233821443,85.48184792982943,84.08488352144445,82.68791911305946,81.2909547046745,79.89399029628954,78.49702588790456,77.10006147951964 -Residential PV - Class 10/Moderate,262.1430036147155,222.60065026247844,215.68815985548318,208.79028155065376,201.90696906479425,195.03817630996946,188.18385739247591,181.3439666118199,174.5184584597019,167.70728761900693,160.91040896280222,154.12777755333985,147.35934864106716,140.60507766364196,137.70012042628517,134.80513122269608,131.92005883447098,129.0448523935046,126.17946137900039,123.32383561451144,120.47792526501156,117.64168083399646,114.81505316061406,111.99799341682399,109.19045310458627,106.39238405307786,103.60373841593797,100.82446866854039,98.05452760529424 -Residential PV - Class 10/Conservative,262.9795125496889,223.54775384237092,221.65815821135243,219.76856258033393,217.87896694931547,215.98937131829695,214.0997756872785,212.21018005626001,210.32058442524152,208.43098879422303,206.54139316320453,204.65179753218607,202.76220190116757,200.87260627014908,196.79102289623742,192.71868041809745,188.65554748848425,184.60159290177546,180.5567855931726,176.52109463790734,172.49448925045343,168.47693878374395,164.46841272839382,160.4688807119274,156.47831249801138,152.49667798569294,148.52394720864268,144.56009033440313,140.60507766364196 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_tc.csv index 473586f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_lcoe.csv index f305d15..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,136.4329361839836,115.9061982255058,110.3884209711294,104.90001974524236,99.44076057862631,94.0104119801218,88.60874490390732,83.23553271729561,77.89055116903711,72.57357835812222,67.28439470307234,62.022782911711374,56.78852795140856,51.58141701978449,50.851575863692396,50.1217347076003,49.39189355150821,48.66205239541611,47.932211239324005,47.20237008323191,46.47252892713981,45.74268777104771,45.01284661495562,44.283005458863514,43.55316430277143,42.82332314667933,42.09348199058723,41.363640834495136,40.63379967840307 -Residential PV - Class 1/Moderate,137.10265065755058,116.66400000306862,113.05219569187133,109.44802626339947,105.85146753449524,102.26249542402532,98.68108595234324,95.10721524075544,91.54085951099059,87.98199508467206,84.43059838279423,80.88664592520136,77.3501143300703,73.82098031339648,72.30266902818765,70.78956765724752,69.28164943065349,67.77888776157073,66.28125624468952,64.78872865467866,63.301278944654754,61.81888124466686,60.341509860196815,58.869139270674566,57.40174412800875,55.93929925513196,54.48177964456089,53.02916045697079,51.58141701978449 -Residential PV - Class 1/Conservative,137.5401507651336,117.16037273116802,116.17315741515043,115.18594209913282,114.19872678311525,113.21151146709764,112.22429615108005,111.23708083506246,110.24986551904489,109.26265020302729,108.27543488700968,107.2882195709921,106.30100425497452,105.3137889389569,103.18095676455128,101.05295342200249,98.92976253080165,96.8113677844449,94.6977529500157,92.58890186777053,90.48479845072674,88.38542668425359,86.29077062566613,84.20081440382133,82.11554221871745,80.03493834109581,77.95898711204525,75.88767294260943,73.82098031339648 -Residential PV - Class 2/Advanced,138.57678950192798,117.72750248374578,112.1230210551037,106.54837725826987,101.0033334475259,95.48765449415166,90.00110775319,84.543463030737,79.11449255174747,73.71397092834695,68.34167512864012,62.99738444600739,57.680880468880076,52.39194705098614,51.650637458988285,50.90932786699043,50.16801827499258,49.42670868299473,48.68539909099687,47.94408949899901,47.20277990700116,46.461470315003304,45.72016072300545,44.97885113100758,44.23754153900974,43.496231947011886,42.75492235501403,42.01361276301617,41.27230317101835 -Residential PV - Class 2/Moderate,139.25702760443963,118.49721205938589,114.82865328058789,111.16784935604944,107.5147757226082,103.86940792072939,100.23172159395985,96.60169248838565,92.97929645209307,89.36450943463288,85.75730748648819,82.15766675854537,78.56556350156859,74.98097406567753,73.43880463611215,71.90192698735223,70.37031392882325,68.84393845591529,67.32277374839605,65.80679316883982,64.29597026107274,62.79027874863366,61.28969253325093,59.794185693334306,58.303732482482545,56.81830732800572,55.33788482946279,53.86243975721369,52.39194705098614 -Residential PV - Class 2/Conservative,139.70140241606026,119.00138459264845,117.99865656474496,116.99592853684145,115.99320050893796,114.99047248103444,113.98774445313097,112.98501642522747,111.982288397324,110.9795603694205,109.97683234151698,108.97410431361351,107.97137628571001,106.96864825780649,104.8023016003031,102.6408596530147,100.48430577803556,98.33262341262787,96.18579606879747,94.04380733287293,91.90664086508717,89.77428039916185,87.64670974189492,85.52391277275052,83.40587344345192,81.29257577757701,79.18400387015679,77.08014188727608,74.98097406567753 -Residential PV - Class 3/Advanced,148.54219995990155,126.19358752337867,120.18607353754398,114.21054288373996,108.26674082653844,102.35441532851311,96.47331701461448,90.62319913710776,84.8038175410632,79.01493063038922,73.256299334398,67.52768707489383,61.828859733775005,56.15958562113955,55.36496656521744,54.57034750929534,53.77572845337324,52.981109397451135,52.18649034152902,51.39187128560692,50.59725222968481,49.80263317376271,49.0080141178406,48.21339506191848,47.418776005996385,46.62415695007428,45.829537894152175,45.03491883823007,44.240299782308 -Residential PV - Class 3/Moderate,149.2713557197283,127.01864887821829,123.08627467873313,119.16221300486087,115.24643752703943,111.33892202678652,107.4396403961143,103.54856663694798,99.66567486054815,95.7909392869364,91.92433424432498,88.0658341685497,84.21541360250653,80.37304719559191,78.71997642809978,77.07257798687075,75.43082272598673,73.79468169886742,72.16412615656915,70.53912754610101,68.91965750875818,67.30568787847216,65.69719068017797,64.09413812819773,62.49650262464076,60.9042567578198,59.31737330068328,57.73582520926334,56.15958562113955 -Residential PV - Class 3/Conservative,149.7476866577024,127.55907774454826,126.48424098608687,125.40940422762546,124.33456746916409,123.25973071070267,122.1848939522413,121.11005719377991,120.03522043531854,118.96038367685715,117.88554691839573,116.81071015993436,115.73587340147297,114.66103664301156,112.33890247077447,110.02202571897641,107.71038855323738,105.40397321975084,103.10276204482892,100.80673743445121,98.51588187381627,96.23017792689622,93.9496082359945,91.67415552130643,89.40380258048275,87.13853228819606,84.87832759571046,82.62317153045359,80.37304719559191 -Residential PV - Class 4/Advanced,157.19175464786713,133.54179117761757,127.18446198254789,120.86097849652754,114.57107115098313,108.3144732324468,102.09092084485664,95.90015287245299,89.74191094325921,83.61593939313705,77.52198523040525,71.45979810101154,65.42913025424794,59.42973650899944,58.58884709366329,57.74795767832713,56.907068262991,56.06617884765484,55.225289432318675,54.384400016982525,53.543510601646375,52.702621186310225,51.86173177097407,51.0208423556379,50.17995294030177,49.33906352496561,48.49817410962946,47.65728469429331,46.816395278957195 -Residential PV - Class 4/Moderate,157.96336886476786,134.4148955351295,130.25354071127512,126.1009824481759,121.95719288310954,117.82214427090167,113.69580898330648,109.57815950839135,105.46916844992563,101.36880852677275,97.27705257228673,93.19387353371204,89.11924447158727,85.0531385591531,83.30381012205353,81.56048430857523,79.82313027564459,78.09171739113313,76.36621523205741,74.64659358279688,72.93282243333034,71.22487197749008,69.52271261123393,67.82631493093473,66.13564973168738,64.45068800563266,62.771400940298356,61.09775991695687,59.42973650899944 -Residential PV - Class 4/Conservative,158.46743636850366,134.98679336472736,133.84936927872232,132.71194519271722,131.57452110671218,130.4370970207071,129.29967293470207,128.162248848697,127.02482476269196,125.88740067668691,124.74997659068183,123.61255250467678,122.47512841867173,121.33770433266665,118.88035318827632,116.42856560187796,113.98232270060257,111.54160569684632,109.10639588778932,106.67667465491822,104.25242346355148,101.83362386236804,99.42025748293948,97.0123060392647,94.60975132730837,92.21257522454194,89.82075968948817,87.43428676126842,85.0531385591531 -Residential PV - Class 5/Advanced,165.96092974207102,140.99161799489227,134.27963576494844,127.60338737711477,120.96258822453532,114.35695671473603,107.78621422982185,101.25008508730333,94.74829650154004,88.28057854579075,81.84666411485813,75.44628888831792,69.07919129432155,62.745112473961896,61.85731279584215,60.96951311772241,60.08171343960267,59.193913761482925,58.30611408336317,57.41831440524343,56.53051472712368,55.64271504900394,54.75491537088419,53.867115692764436,52.9793160146447,52.09151633652496,51.20371665840521,50.31591698028547,49.42811730216577 -Residential PV - Class 5/Moderate,166.77558960209933,141.9134297735006,137.51992760094316,133.1357127183248,128.76075570856005,124.39502727866886,120.03849825912268,115.69113960319503,111.35292238631584,107.0238178054299,102.70379717835964,98.39283194317139,94.09089365754602,89.79795399815367,87.9510366805396,86.11045685180534,84.27618194825065,82.44817962888843,80.6264177735439,78.8108644809734,77.00148806700217,75.19825706268124,73.40114021246303,71.61010647239551,69.82512500833458,68.04616519417463,66.27319661009696,64.5061890408358,62.745112473961896 -Residential PV - Class 5/Conservative,167.3077772588893,142.5172317714499,141.3163547963993,140.1154778213487,138.91460084629813,137.7137238712475,136.51284689619695,135.31196992114636,134.1110929460958,132.9102159710452,131.70933899599459,130.50846202094402,129.30758504589343,128.1067080708428,125.51226994945823,122.923705757397,120.34099556893919,117.76411954838663,115.1930579495549,112.62779111526926,110.06829947686347,107.51456355368221,104.966563952587,102.42428136746508,99.88769657874201,97.35679045289713,94.83154394198263,92.31193808314565,89.79795399815367 -Residential PV - Class 6/Advanced,168.04623978024745,142.76318698260775,135.96686825285087,129.20673236328926,122.48249113096304,115.79385942517007,109.14055512716311,102.52229909048405,95.93881510192286,89.38982984309096,82.87507285259662,76.39427648881198,69.94717589322093,63.53350895433723,62.63455401465351,61.73559907496979,60.836644135286086,59.93768919560237,59.03873425591864,58.13977931623492,57.2408243765512,56.34186943686748,55.44291449718377,54.54395955750004,53.64500461781633,52.746049678132614,51.847094738448895,50.948139798765176,50.04918485908151 -Residential PV - Class 6/Moderate,168.87113589519717,143.69658138706814,139.247874569674,134.80857173763013,130.37864310422339,125.95805900840557,121.54678991413105,117.1448064096993,112.75207920710113,108.36857914136905,103.99427716993203,99.62914437197381,95.27315194779564,90.92627121818306,89.05614726254828,87.19244042675946,85.33511773795132,83.48414644877009,81.63949403544893,79.8011281959029,77.96901684784352,76.14312812691237,74.3234303848339,72.50989218758673,70.70248231359372,68.9011697519302,67.10592370055046,65.31671356453192,63.53350895433723 -Residential PV - Class 6/Conservative,169.41001052502725,144.30797019698184,143.09200412346343,141.876038049945,140.66007197642662,139.4441059029082,138.22813982938982,137.0121737558714,135.79620768235304,134.58024160883463,133.3642755353162,132.14830946179782,130.9323433882794,129.716377314761,127.08933990710848,124.46825023508909,121.85308812261479,119.24383348475065,116.64046632720009,114.04296674579467,111.45131492598662,108.86549114234484,106.28547575805479,103.7112492244212,101.14279208037432,98.58008495197956,96.02310855195043,93.47184367916452,90.92627121818306 -Residential PV - Class 7/Advanced,175.79652413851895,149.34741818263458,142.2376535655199,135.16574053942034,128.131377630392,121.13426655751867,114.17411219075035,107.25062250940788,100.36350856134148,93.51248442273193,86.69726715852129,79.91757678346293,73.17313622377895,66.46367127941399,65.52325658188664,64.5828418843593,63.64242718683196,62.70201248930461,61.76159779177725,60.8211830942499,59.88076839672256,58.94035369919521,57.99993900166786,57.0595243041405,56.119109606613165,55.17869490908582,54.238280211558475,53.29786551403112,52.35745081650382 -Residential PV - Class 7/Moderate,176.65946442193822,150.3238606913693,145.66997973317635,141.02593647167797,136.39169974639933,131.76723852832606,127.15252191921167,122.54751915088931,117.95219958458833,113.36653271025433,108.79048814587432,104.22403563680544,99.66714505510821,95.1197863988843,93.16341241789735,91.21375151400974,89.27076919364926,87.3344311991558,85.40470350676797,83.48155232463026,81.56494409082059,79.65484547139793,77.75122335846977,75.85404486827922,73.96327733931153,72.07888833041972,70.20084561896921,68.3291171990011,66.46367127941399 -Residential PV - Class 7/Conservative,177.22319192333572,150.96344672328865,149.69140035394156,148.4193539845944,147.1473076152473,145.8752612459002,144.6032148765531,143.331168507206,142.0591221378589,140.78707576851178,139.51502939916466,138.24298302981757,136.97093666047044,135.69889029112332,132.95069404673788,130.20871984726196,127.47294658608743,124.74335325196309,122.01991892845636,119.3026227934196,116.59144411845901,113.88636226840757,111.18735670080186,108.49440696536168,105.80749270347373,103.1265936476785,100.45168962116081,97.78276053724339,95.1197863988843 -Residential PV - Class 8/Advanced,184.54361003056144,156.7784791834138,149.31495488826872,141.8911655610677,134.5067947274652,127.1615292650184,119.85505935892787,112.58707845847769,105.35728323416177,98.16537353548475,91.01105234942402,83.89402575954175,76.81400290573433,69.77069594460833,68.78348914937756,67.7962823541468,66.80907555891605,65.82186876368527,64.8346619684545,63.847455173223736,62.860248377992974,61.873041582762205,60.88583478753144,59.89862799230066,58.911421197069906,57.924214401839144,56.937007606608375,55.949800811377614,54.962594016146895 -Residential PV - Class 8/Moderate,185.44948752685096,157.80350642119484,152.91806288420722,148.04294653697093,143.17812466856324,138.323564706063,133.47923421382336,128.64510089274975,123.82113257958194,119.00729724618054,114.20356299881847,109.40989807747637,104.62627085514264,99.85264983711808,97.79893279811272,95.75226285795299,93.71260380677431,91.67991968236241,89.6541747680398,87.6353335905738,85.62336091810594,83.6182217581024,81.61988135532538,79.62830518982494,77.64345897495143,75.66530865538768,73.69382040520148,71.72896062591742,69.77069594460833 -Residential PV - Class 8/Conservative,186.04126434775912,158.47491625613856,157.1395768330416,155.80423740994456,154.4688979868476,153.1335585637506,151.79821914065363,150.46287971755666,149.1275402944597,147.79220087136272,146.4568614482657,145.12152202516873,143.78618260207176,142.45084317897474,139.56590527422009,136.68749900389344,133.8156022111877,130.9501928393974,128.09124893135376,125.23874862886396,122.39267017215415,119.55299189931587,116.71969224575685,113.89274974365486,111.07214302141558,108.25785080313406,105.44985190805976,102.64812525006515,99.85264983711808 -Residential PV - Class 9/Advanced,192.1939804721284,163.27782881042057,155.50489946110946,147.7733523176187,140.08285778596124,132.43308976300824,124.82372559039447,117.25444600915296,109.72493511506376,102.23488031470552,94.7839722821956,87.3719049166069,79.99837530004883,72.66308365640066,71.63495158781745,70.60681951923424,69.57868745065105,68.55055538206784,67.52242331348461,66.4942912449014,65.4661591763182,64.43802710773498,63.40989503915178,62.38176297056855,61.353630901985355,60.32549883340214,59.29736676481894,58.26923469623573,57.241102627652566 -Residential PV - Class 9/Moderate,193.13741168496298,164.3453491915861,159.25737654604183,154.18015921034043,149.11366311750746,144.05785434429097,139.0126991104042,133.9781637777735,128.95421484979053,123.9408189705695,118.93794292420895,113.94555363405809,108.96361816198782,103.99210370766673,101.85324854804072,99.72173262913783,97.59751823999095,95.48056792754973,93.37084449447957,91.26831099698283,89.17293074264241,87.0846672882871,85.00348443787907,82.92934624042233,80.86221698789278,78.80206121318886,76.74884368810325,74.70252942131475,72.66308365640066 -Residential PV - Class 9/Conservative,193.75372098303438,165.04459273995175,163.65389598830663,162.26319923666148,160.87250248501638,159.48180573337123,158.09110898172617,156.70041223008104,155.30971547843595,153.91901872679082,152.52832197514567,151.13762522350058,149.74692847185548,148.35623172021033,145.35169691546747,142.35396451813114,139.36301145287004,136.37881474860424,133.40135153791675,130.43059905646984,127.46653464242459,124.50913573586465,121.55837987822412,118.61424471171878,115.67670797878161,112.74574752150168,109.82134128106728,106.90346729721227,103.99210370766673 -Residential PV - Class 10/Advanced,210.51784923295182,178.84481742954753,170.33081316761928,161.8621365113965,153.4384264432392,145.05932576918545,136.72448106846272,128.4335426437968,120.18616447250385,111.98200415835173,103.82072288417584,95.70198536523586,87.62545980330036,79.59081784144554,78.46466315505072,77.33850846865589,76.21235378226109,75.08619909586626,73.96004440947142,72.8338897230766,71.70773503668177,70.58158035028694,69.45542566389211,68.32927097749727,67.20311629110248,66.07696160470765,64.95080691831282,63.824652231917995,62.69849754552322 -Residential PV - Class 10/Moderate,211.55122764229264,180.01411572964648,174.4410532660622,168.87977152885858,163.33023320309908,157.7924011312722,152.266238312462,146.75170790152427,141.24877320826766,135.75739769663966,130.27754498391846,124.8091788399091,119.35226318614505,113.906762095095,111.56398743108538,109.22925173462424,106.90251369936229,104.58373230145698,102.27286679716147,99.96987672043826,97.67472188059708,95.38736235995691,93.10775851153181,90.83587095674015,88.57166058313717,86.31508854217043,84.06611624695795,81.82470537008871,79.59081784144554 -Residential PV - Class 10/Conservative,212.22629617239713,180.78002550231648,179.25673903740017,177.73345257248383,176.21016610756755,174.6868796426512,173.16359317773492,171.6403067128186,170.11702024790233,168.59373378298602,167.07044731806968,165.5471608531534,164.0238743882371,162.50058792332075,159.20959929044972,155.92606160985778,152.6499496062002,149.38123811832298,146.1199020986183,142.8659166123853,139.61925683719411,136.3798980622549,133.14781568779105,129.92298522441615,126.70538229251578,123.49498262163286,120.29176204985771,117.09569652322162,113.906762095095 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_tc.csv index 473586f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 +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_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_lcoe.csv index f305d15..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,136.4329361839836,115.9061982255058,110.3884209711294,104.90001974524236,99.44076057862631,94.0104119801218,88.60874490390732,83.23553271729561,77.89055116903711,72.57357835812222,67.28439470307234,62.022782911711374,56.78852795140856,51.58141701978449,50.851575863692396,50.1217347076003,49.39189355150821,48.66205239541611,47.932211239324005,47.20237008323191,46.47252892713981,45.74268777104771,45.01284661495562,44.283005458863514,43.55316430277143,42.82332314667933,42.09348199058723,41.363640834495136,40.63379967840307 -Residential PV - Class 1/Moderate,137.10265065755058,116.66400000306862,113.05219569187133,109.44802626339947,105.85146753449524,102.26249542402532,98.68108595234324,95.10721524075544,91.54085951099059,87.98199508467206,84.43059838279423,80.88664592520136,77.3501143300703,73.82098031339648,72.30266902818765,70.78956765724752,69.28164943065349,67.77888776157073,66.28125624468952,64.78872865467866,63.301278944654754,61.81888124466686,60.341509860196815,58.869139270674566,57.40174412800875,55.93929925513196,54.48177964456089,53.02916045697079,51.58141701978449 -Residential PV - Class 1/Conservative,137.5401507651336,117.16037273116802,116.17315741515043,115.18594209913282,114.19872678311525,113.21151146709764,112.22429615108005,111.23708083506246,110.24986551904489,109.26265020302729,108.27543488700968,107.2882195709921,106.30100425497452,105.3137889389569,103.18095676455128,101.05295342200249,98.92976253080165,96.8113677844449,94.6977529500157,92.58890186777053,90.48479845072674,88.38542668425359,86.29077062566613,84.20081440382133,82.11554221871745,80.03493834109581,77.95898711204525,75.88767294260943,73.82098031339648 -Residential PV - Class 2/Advanced,138.57678950192798,117.72750248374578,112.1230210551037,106.54837725826987,101.0033334475259,95.48765449415166,90.00110775319,84.543463030737,79.11449255174747,73.71397092834695,68.34167512864012,62.99738444600739,57.680880468880076,52.39194705098614,51.650637458988285,50.90932786699043,50.16801827499258,49.42670868299473,48.68539909099687,47.94408949899901,47.20277990700116,46.461470315003304,45.72016072300545,44.97885113100758,44.23754153900974,43.496231947011886,42.75492235501403,42.01361276301617,41.27230317101835 -Residential PV - Class 2/Moderate,139.25702760443963,118.49721205938589,114.82865328058789,111.16784935604944,107.5147757226082,103.86940792072939,100.23172159395985,96.60169248838565,92.97929645209307,89.36450943463288,85.75730748648819,82.15766675854537,78.56556350156859,74.98097406567753,73.43880463611215,71.90192698735223,70.37031392882325,68.84393845591529,67.32277374839605,65.80679316883982,64.29597026107274,62.79027874863366,61.28969253325093,59.794185693334306,58.303732482482545,56.81830732800572,55.33788482946279,53.86243975721369,52.39194705098614 -Residential PV - Class 2/Conservative,139.70140241606026,119.00138459264845,117.99865656474496,116.99592853684145,115.99320050893796,114.99047248103444,113.98774445313097,112.98501642522747,111.982288397324,110.9795603694205,109.97683234151698,108.97410431361351,107.97137628571001,106.96864825780649,104.8023016003031,102.6408596530147,100.48430577803556,98.33262341262787,96.18579606879747,94.04380733287293,91.90664086508717,89.77428039916185,87.64670974189492,85.52391277275052,83.40587344345192,81.29257577757701,79.18400387015679,77.08014188727608,74.98097406567753 -Residential PV - Class 3/Advanced,148.54219995990155,126.19358752337867,120.18607353754398,114.21054288373996,108.26674082653844,102.35441532851311,96.47331701461448,90.62319913710776,84.8038175410632,79.01493063038922,73.256299334398,67.52768707489383,61.828859733775005,56.15958562113955,55.36496656521744,54.57034750929534,53.77572845337324,52.981109397451135,52.18649034152902,51.39187128560692,50.59725222968481,49.80263317376271,49.0080141178406,48.21339506191848,47.418776005996385,46.62415695007428,45.829537894152175,45.03491883823007,44.240299782308 -Residential PV - Class 3/Moderate,149.2713557197283,127.01864887821829,123.08627467873313,119.16221300486087,115.24643752703943,111.33892202678652,107.4396403961143,103.54856663694798,99.66567486054815,95.7909392869364,91.92433424432498,88.0658341685497,84.21541360250653,80.37304719559191,78.71997642809978,77.07257798687075,75.43082272598673,73.79468169886742,72.16412615656915,70.53912754610101,68.91965750875818,67.30568787847216,65.69719068017797,64.09413812819773,62.49650262464076,60.9042567578198,59.31737330068328,57.73582520926334,56.15958562113955 -Residential PV - Class 3/Conservative,149.7476866577024,127.55907774454826,126.48424098608687,125.40940422762546,124.33456746916409,123.25973071070267,122.1848939522413,121.11005719377991,120.03522043531854,118.96038367685715,117.88554691839573,116.81071015993436,115.73587340147297,114.66103664301156,112.33890247077447,110.02202571897641,107.71038855323738,105.40397321975084,103.10276204482892,100.80673743445121,98.51588187381627,96.23017792689622,93.9496082359945,91.67415552130643,89.40380258048275,87.13853228819606,84.87832759571046,82.62317153045359,80.37304719559191 -Residential PV - Class 4/Advanced,157.19175464786713,133.54179117761757,127.18446198254789,120.86097849652754,114.57107115098313,108.3144732324468,102.09092084485664,95.90015287245299,89.74191094325921,83.61593939313705,77.52198523040525,71.45979810101154,65.42913025424794,59.42973650899944,58.58884709366329,57.74795767832713,56.907068262991,56.06617884765484,55.225289432318675,54.384400016982525,53.543510601646375,52.702621186310225,51.86173177097407,51.0208423556379,50.17995294030177,49.33906352496561,48.49817410962946,47.65728469429331,46.816395278957195 -Residential PV - Class 4/Moderate,157.96336886476786,134.4148955351295,130.25354071127512,126.1009824481759,121.95719288310954,117.82214427090167,113.69580898330648,109.57815950839135,105.46916844992563,101.36880852677275,97.27705257228673,93.19387353371204,89.11924447158727,85.0531385591531,83.30381012205353,81.56048430857523,79.82313027564459,78.09171739113313,76.36621523205741,74.64659358279688,72.93282243333034,71.22487197749008,69.52271261123393,67.82631493093473,66.13564973168738,64.45068800563266,62.771400940298356,61.09775991695687,59.42973650899944 -Residential PV - Class 4/Conservative,158.46743636850366,134.98679336472736,133.84936927872232,132.71194519271722,131.57452110671218,130.4370970207071,129.29967293470207,128.162248848697,127.02482476269196,125.88740067668691,124.74997659068183,123.61255250467678,122.47512841867173,121.33770433266665,118.88035318827632,116.42856560187796,113.98232270060257,111.54160569684632,109.10639588778932,106.67667465491822,104.25242346355148,101.83362386236804,99.42025748293948,97.0123060392647,94.60975132730837,92.21257522454194,89.82075968948817,87.43428676126842,85.0531385591531 -Residential PV - Class 5/Advanced,165.96092974207102,140.99161799489227,134.27963576494844,127.60338737711477,120.96258822453532,114.35695671473603,107.78621422982185,101.25008508730333,94.74829650154004,88.28057854579075,81.84666411485813,75.44628888831792,69.07919129432155,62.745112473961896,61.85731279584215,60.96951311772241,60.08171343960267,59.193913761482925,58.30611408336317,57.41831440524343,56.53051472712368,55.64271504900394,54.75491537088419,53.867115692764436,52.9793160146447,52.09151633652496,51.20371665840521,50.31591698028547,49.42811730216577 -Residential PV - Class 5/Moderate,166.77558960209933,141.9134297735006,137.51992760094316,133.1357127183248,128.76075570856005,124.39502727866886,120.03849825912268,115.69113960319503,111.35292238631584,107.0238178054299,102.70379717835964,98.39283194317139,94.09089365754602,89.79795399815367,87.9510366805396,86.11045685180534,84.27618194825065,82.44817962888843,80.6264177735439,78.8108644809734,77.00148806700217,75.19825706268124,73.40114021246303,71.61010647239551,69.82512500833458,68.04616519417463,66.27319661009696,64.5061890408358,62.745112473961896 -Residential PV - Class 5/Conservative,167.3077772588893,142.5172317714499,141.3163547963993,140.1154778213487,138.91460084629813,137.7137238712475,136.51284689619695,135.31196992114636,134.1110929460958,132.9102159710452,131.70933899599459,130.50846202094402,129.30758504589343,128.1067080708428,125.51226994945823,122.923705757397,120.34099556893919,117.76411954838663,115.1930579495549,112.62779111526926,110.06829947686347,107.51456355368221,104.966563952587,102.42428136746508,99.88769657874201,97.35679045289713,94.83154394198263,92.31193808314565,89.79795399815367 -Residential PV - Class 6/Advanced,168.04623978024745,142.76318698260775,135.96686825285087,129.20673236328926,122.48249113096304,115.79385942517007,109.14055512716311,102.52229909048405,95.93881510192286,89.38982984309096,82.87507285259662,76.39427648881198,69.94717589322093,63.53350895433723,62.63455401465351,61.73559907496979,60.836644135286086,59.93768919560237,59.03873425591864,58.13977931623492,57.2408243765512,56.34186943686748,55.44291449718377,54.54395955750004,53.64500461781633,52.746049678132614,51.847094738448895,50.948139798765176,50.04918485908151 -Residential PV - Class 6/Moderate,168.87113589519717,143.69658138706814,139.247874569674,134.80857173763013,130.37864310422339,125.95805900840557,121.54678991413105,117.1448064096993,112.75207920710113,108.36857914136905,103.99427716993203,99.62914437197381,95.27315194779564,90.92627121818306,89.05614726254828,87.19244042675946,85.33511773795132,83.48414644877009,81.63949403544893,79.8011281959029,77.96901684784352,76.14312812691237,74.3234303848339,72.50989218758673,70.70248231359372,68.9011697519302,67.10592370055046,65.31671356453192,63.53350895433723 -Residential PV - Class 6/Conservative,169.41001052502725,144.30797019698184,143.09200412346343,141.876038049945,140.66007197642662,139.4441059029082,138.22813982938982,137.0121737558714,135.79620768235304,134.58024160883463,133.3642755353162,132.14830946179782,130.9323433882794,129.716377314761,127.08933990710848,124.46825023508909,121.85308812261479,119.24383348475065,116.64046632720009,114.04296674579467,111.45131492598662,108.86549114234484,106.28547575805479,103.7112492244212,101.14279208037432,98.58008495197956,96.02310855195043,93.47184367916452,90.92627121818306 -Residential PV - Class 7/Advanced,175.79652413851895,149.34741818263458,142.2376535655199,135.16574053942034,128.131377630392,121.13426655751867,114.17411219075035,107.25062250940788,100.36350856134148,93.51248442273193,86.69726715852129,79.91757678346293,73.17313622377895,66.46367127941399,65.52325658188664,64.5828418843593,63.64242718683196,62.70201248930461,61.76159779177725,60.8211830942499,59.88076839672256,58.94035369919521,57.99993900166786,57.0595243041405,56.119109606613165,55.17869490908582,54.238280211558475,53.29786551403112,52.35745081650382 -Residential PV - Class 7/Moderate,176.65946442193822,150.3238606913693,145.66997973317635,141.02593647167797,136.39169974639933,131.76723852832606,127.15252191921167,122.54751915088931,117.95219958458833,113.36653271025433,108.79048814587432,104.22403563680544,99.66714505510821,95.1197863988843,93.16341241789735,91.21375151400974,89.27076919364926,87.3344311991558,85.40470350676797,83.48155232463026,81.56494409082059,79.65484547139793,77.75122335846977,75.85404486827922,73.96327733931153,72.07888833041972,70.20084561896921,68.3291171990011,66.46367127941399 -Residential PV - Class 7/Conservative,177.22319192333572,150.96344672328865,149.69140035394156,148.4193539845944,147.1473076152473,145.8752612459002,144.6032148765531,143.331168507206,142.0591221378589,140.78707576851178,139.51502939916466,138.24298302981757,136.97093666047044,135.69889029112332,132.95069404673788,130.20871984726196,127.47294658608743,124.74335325196309,122.01991892845636,119.3026227934196,116.59144411845901,113.88636226840757,111.18735670080186,108.49440696536168,105.80749270347373,103.1265936476785,100.45168962116081,97.78276053724339,95.1197863988843 -Residential PV - Class 8/Advanced,184.54361003056144,156.7784791834138,149.31495488826872,141.8911655610677,134.5067947274652,127.1615292650184,119.85505935892787,112.58707845847769,105.35728323416177,98.16537353548475,91.01105234942402,83.89402575954175,76.81400290573433,69.77069594460833,68.78348914937756,67.7962823541468,66.80907555891605,65.82186876368527,64.8346619684545,63.847455173223736,62.860248377992974,61.873041582762205,60.88583478753144,59.89862799230066,58.911421197069906,57.924214401839144,56.937007606608375,55.949800811377614,54.962594016146895 -Residential PV - Class 8/Moderate,185.44948752685096,157.80350642119484,152.91806288420722,148.04294653697093,143.17812466856324,138.323564706063,133.47923421382336,128.64510089274975,123.82113257958194,119.00729724618054,114.20356299881847,109.40989807747637,104.62627085514264,99.85264983711808,97.79893279811272,95.75226285795299,93.71260380677431,91.67991968236241,89.6541747680398,87.6353335905738,85.62336091810594,83.6182217581024,81.61988135532538,79.62830518982494,77.64345897495143,75.66530865538768,73.69382040520148,71.72896062591742,69.77069594460833 -Residential PV - Class 8/Conservative,186.04126434775912,158.47491625613856,157.1395768330416,155.80423740994456,154.4688979868476,153.1335585637506,151.79821914065363,150.46287971755666,149.1275402944597,147.79220087136272,146.4568614482657,145.12152202516873,143.78618260207176,142.45084317897474,139.56590527422009,136.68749900389344,133.8156022111877,130.9501928393974,128.09124893135376,125.23874862886396,122.39267017215415,119.55299189931587,116.71969224575685,113.89274974365486,111.07214302141558,108.25785080313406,105.44985190805976,102.64812525006515,99.85264983711808 -Residential PV - Class 9/Advanced,192.1939804721284,163.27782881042057,155.50489946110946,147.7733523176187,140.08285778596124,132.43308976300824,124.82372559039447,117.25444600915296,109.72493511506376,102.23488031470552,94.7839722821956,87.3719049166069,79.99837530004883,72.66308365640066,71.63495158781745,70.60681951923424,69.57868745065105,68.55055538206784,67.52242331348461,66.4942912449014,65.4661591763182,64.43802710773498,63.40989503915178,62.38176297056855,61.353630901985355,60.32549883340214,59.29736676481894,58.26923469623573,57.241102627652566 -Residential PV - Class 9/Moderate,193.13741168496298,164.3453491915861,159.25737654604183,154.18015921034043,149.11366311750746,144.05785434429097,139.0126991104042,133.9781637777735,128.95421484979053,123.9408189705695,118.93794292420895,113.94555363405809,108.96361816198782,103.99210370766673,101.85324854804072,99.72173262913783,97.59751823999095,95.48056792754973,93.37084449447957,91.26831099698283,89.17293074264241,87.0846672882871,85.00348443787907,82.92934624042233,80.86221698789278,78.80206121318886,76.74884368810325,74.70252942131475,72.66308365640066 -Residential PV - Class 9/Conservative,193.75372098303438,165.04459273995175,163.65389598830663,162.26319923666148,160.87250248501638,159.48180573337123,158.09110898172617,156.70041223008104,155.30971547843595,153.91901872679082,152.52832197514567,151.13762522350058,149.74692847185548,148.35623172021033,145.35169691546747,142.35396451813114,139.36301145287004,136.37881474860424,133.40135153791675,130.43059905646984,127.46653464242459,124.50913573586465,121.55837987822412,118.61424471171878,115.67670797878161,112.74574752150168,109.82134128106728,106.90346729721227,103.99210370766673 -Residential PV - Class 10/Advanced,210.51784923295182,178.84481742954753,170.33081316761928,161.8621365113965,153.4384264432392,145.05932576918545,136.72448106846272,128.4335426437968,120.18616447250385,111.98200415835173,103.82072288417584,95.70198536523586,87.62545980330036,79.59081784144554,78.46466315505072,77.33850846865589,76.21235378226109,75.08619909586626,73.96004440947142,72.8338897230766,71.70773503668177,70.58158035028694,69.45542566389211,68.32927097749727,67.20311629110248,66.07696160470765,64.95080691831282,63.824652231917995,62.69849754552322 -Residential PV - Class 10/Moderate,211.55122764229264,180.01411572964648,174.4410532660622,168.87977152885858,163.33023320309908,157.7924011312722,152.266238312462,146.75170790152427,141.24877320826766,135.75739769663966,130.27754498391846,124.8091788399091,119.35226318614505,113.906762095095,111.56398743108538,109.22925173462424,106.90251369936229,104.58373230145698,102.27286679716147,99.96987672043826,97.67472188059708,95.38736235995691,93.10775851153181,90.83587095674015,88.57166058313717,86.31508854217043,84.06611624695795,81.82470537008871,79.59081784144554 -Residential PV - Class 10/Conservative,212.22629617239713,180.78002550231648,179.25673903740017,177.73345257248383,176.21016610756755,174.6868796426512,173.16359317773492,171.6403067128186,170.11702024790233,168.59373378298602,167.07044731806968,165.5471608531534,164.0238743882371,162.50058792332075,159.20959929044972,155.92606160985778,152.6499496062002,149.38123811832298,146.1199020986183,142.8659166123853,139.61925683719411,136.3798980622549,133.14781568779105,129.92298522441615,126.70538229251578,123.49498262163286,120.29176204985771,117.09569652322162,113.906762095095 +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_tc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_tc.csv index 473586f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 -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 -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 -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 -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 +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,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -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 +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/df_just_wacc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/df_just_wacc.csv index b0de63b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 d8d8e1e..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 @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -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 -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 -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 -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 -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 +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_-_Utility_PV/Market/20/df_capex.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_capex.csv index 16d8b9a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 1/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 1/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 2/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 2/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 2/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 3/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 3/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 3/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 4/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 4/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 4/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 5/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 5/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 5/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 6/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 6/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 6/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 7/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 7/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 7/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 8/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 8/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 8/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 9/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 9/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 9/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 10/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 10/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 10/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 +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_gcc.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_gcc.csv index 8e39b44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 79d314d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,36.30744332209647,31.57506065971131,28.821967299001415,25.950793841531656,23.124077444643362,20.34475191691134,17.610747739078313,14.919998623806954,12.270427951898277,9.659933523903849,7.086370131385081,4.547529323219621,2.0411155694743464,-0.4352822079533034,-0.7438099698122898,-1.0504933168556825,-1.355366621822732,-1.6584644215090485,-1.9598214545021548,-2.2594727010473825,-2.557453425236492,-2.85379921974884,-3.3530378432000596,-3.831180700572631,-4.476596323913686,-4.746290835426716,-5.014103074578326,-5.280052883678724,-5.544159821927735 -Utility PV - Class 1/Moderate,36.46294639419722,32.03436270010644,30.05535296330629,27.925910818748648,25.811461893567646,23.716472230681543,21.64020671042565,19.581899583991472,17.540747613854535,15.515901952009958,13.506458450227036,11.511446011083748,9.529812475045485,7.560407386740614,7.02253680702346,6.488033637689231,5.956833542321057,5.428871908659318,4.904083775070887,4.382403752802897,3.863765943623541,3.348103852378493,2.4748210608000214,1.6337773095837989,0.47233513370239777,0.004216931507727395,-0.4604985354123201,-0.9218485496132018,-1.3798698422385698 -Utility PV - Class 1/Conservative,36.66928133165754,32.64981813805987,31.755959032808008,30.68883623408412,29.61650158667063,28.544342327076524,27.472351230541136,26.4005216049908,25.328847430332168,24.257323544649427,23.18594589265615,22.114711857315456,21.043620703318528,19.97267417210458,19.12329056621235,18.28191369729019,17.448383425273423,16.622541247828558,15.804230152579152,14.993294465905215,14.189579697753455,13.392932381790636,11.98557466318179,10.626074082372668,8.685668755229717,7.96794081112952,7.257364812737702,6.553834565585014,5.857245967633176 -Utility PV - Class 2/Advanced,37.53342552534441,33.401079126282355,30.56194653755174,27.59861042842069,24.68062564631544,21.811108434022355,18.987951501945425,16.209049619934177,13.472285745305292,10.775515411485298,8.116548867460043,5.493130325502097,2.9029134965915198,0.3434323526434575,0.022700492488553436,-0.29604719154260906,-0.6128471215120683,-0.9277358448751656,-1.24075007300738,-1.5519267218370238,-1.8613029547759403,-2.168916228179082,-2.695667757026815,-3.200820308319134,-3.890728167367783,-4.170948834308703,-4.449171066688638,-4.725416366209615,-4.999705922122782 -Utility PV - Class 2/Moderate,37.69325502887241,33.87323810163848,31.833399845774274,29.636207645852515,27.454170725421463,25.29196860890887,23.14885466835333,21.02405068903886,18.916739851415002,16.826058419240827,14.751085820493806,12.690832719951864,10.644226565949413,8.610093937779926,8.05462162180731,7.502620763700268,6.954025651867976,6.408770297342006,5.866788359043557,5.328013064762512,4.792377127444343,4.259812656304735,3.3476061511771,2.4683602704837746,1.2452843928843045,0.7612349480605047,0.2806880500306974,-0.19639451134587915,-0.6700503833534945 -Utility PV - Class 2/Conservative,37.90382848631053,34.50138081722872,33.579697840849875,32.477435666428455,31.369778422342904,30.262346603575498,29.155136595480343,28.048145795584688,26.941372828740782,25.834817824333175,24.728482774523883,23.62237199911199,22.51649275173175,21.410856014947417,20.536236688308716,19.669760203508172,18.811265312314394,17.960592357726256,17.117583126066748,16.282080695454596,15.453929280084235,14.632974069635836,13.170850155137916,11.75763969122864,9.731247678442188,8.990676807951314,8.257398112952366,7.531304586304689,6.812291304838684 -Utility PV - Class 3/Advanced,39.39320871913505,36.13622159697644,33.13581798026513,30.006237636935424,26.927342882910835,23.90231592259197,20.928802129313738,18.004459005845398,15.126941297113667,12.293884358877346,9.502885253897595,6.751480910948956,4.037122499090071,1.3571449225580956,1.0326717757577448,0.7099616585298918,0.3889830224745374,0.06970409428235058,-0.24790716032855542,-0.5638830748351893,-0.8782563224801656,-1.1910599594195546,-1.7468216487976704,-2.2811272409526246,-3.0268264371990234,-3.313625607586687,-3.5985941001051778,-3.881749667529629,-4.163109827330683 -Utility PV - Class 3/Moderate,39.56687505965236,36.648854279864736,34.49361327520618,32.17272026639916,29.869320612153068,27.588350783601026,25.32898695363977,23.09037471527858,20.871621808119244,18.671789519202836,16.489882435996165,14.324836139230065,12.175502303651374,10.040630514353087,9.456716168779057,8.876603714745617,8.300221829450024,7.72749899763685,7.158363433444936,6.592742997944214,6.030565111950029,5.471756663622859,4.504289564306664,3.5710782962479364,2.2635020972346567,1.7554891624779998,1.251258689822624,0.7507682713431265,0.2539761396517761 -Utility PV - Class 3/Conservative,39.80080696105264,37.34645201097054,36.382015475594,35.225758895966706,34.063825713285894,32.902194842462336,31.740868216074453,30.579849515641882,29.419144503339872,28.258761439050755,27.098711607315117,25.939009986924248,24.779676107149673,23.620735150268626,22.68927302508921,21.767065795870746,20.853925663375197,19.94966712230061,19.05410678846949,18.167063223162373,17.288356753982146,16.417809291522524,14.863358585859618,13.360744446192662,11.200952949411548,10.417100687941232,9.641382618420582,8.873673006165323,8.113848694333107 -Utility PV - Class 4/Advanced,41.36079762200437,39.03423169385172,35.8670524894467,32.564927707957516,29.318659438424987,26.131519428607174,23.000909200354478,19.924252168292654,16.898977689951757,13.922503361815341,10.992215012182292,8.105443701578139,5.259438853012778,2.451336379695274,2.1209182894886816,1.7920993520883641,1.4648514236890655,1.1391460734183951,0.8149545487320573,0.4922477386260624,0.17099613447982165,-0.14883021169871213,-0.7369075526732232,-1.3035550769707704,-2.1097532587375625,-2.404688370263635,-2.697919367927163,-2.9894613332795608,-3.2793291626389696 -Utility PV - Class 4/Moderate,41.54834447651681,39.587488373600834,37.31320251392073,34.86420928252683,32.434919793504896,30.0305488859432,27.65019674306138,25.292933838499494,22.957793386516236,20.64376243100023,18.349771241354524,16.074680590560696,13.81726636748127,11.576200810216267,10.962313934643486,10.352561346851427,9.746866068864957,9.145151014283805,8.547338906544322,7.953352192842683,7.363112953297637,6.776542804847914,5.750042078420584,4.759148623672591,3.3609367076146626,2.82749142163458,2.2981113857076316,1.7727499923806178,1.2513613528248584 -Utility PV - Class 4/Conservative,41.80477626924082,40.35198709098454,39.342385667767715,38.12908936297371,36.90981904306851,35.69093225801102,34.47243680047113,33.254342990382106,32.03666412979195,30.81941706764618,29.602622904960207,28.386307880691717,27.170504492103493,25.95525292205893,24.96607523275816,23.98722239868683,23.018480693404538,22.05963938366824,21.11049053064896,20.170828789109542,19.240451203877978,18.319157002834984,16.66828624044319,15.072172976781829,12.771667825754047,11.9432191472149,11.123715282692345,10.313012420758643,9.510969815455763 -Utility PV - Class 5/Advanced,43.532085723506135,42.24058096596016,38.89669611186072,35.41047373795764,31.984868040618558,28.62329907638664,25.322943906661465,22.081009513173186,18.894715797628805,15.761276798327078,12.677879551098506,9.641659876847463,6.649674182743116,3.69886610008653,3.358348721128909,3.019354600385558,2.6818573885889947,2.3458304193555684,2.0112466753213774,1.6780787520896538,1.3462988198056003,1.0158785821298544,0.3891004801631972,-0.2160593281131291,-1.0918125801007612,-1.3979660321043959,-1.7024720666405564,-2.005344360522038,-2.306596430743472 -Utility PV - Class 5/Moderate,43.73395354909836,42.83584960365036,40.4366625514143,37.85214760192337,35.289185028315096,32.7533160408412,30.243573933861782,27.758962552757772,25.29844844357207,22.86095159768274,20.445334448037087,18.05038867749991,15.674819272319883,13.317225082682565,12.670000811962193,12.027261077632023,11.38892297687244,10.754903583220184,10.125119860944103,9.499488575041589,8.877926196423122,8.260348801765328,7.167240567417906,6.111226779596734,4.61032851898613,4.048378998963674,3.4907946827181924,2.9375245937417986,2.388518555064092 -Utility PV - Class 5/Conservative,44.01044405273844,43.66002772367888,42.60071558999978,41.324638541176554,40.04226013081453,38.760354653342716,37.478936351337595,36.19802285129901,34.917635754031984,33.637801362030004,32.35855158080641,31.079925042815233,29.80196851853214,28.524738701207898,27.477083161054605,26.44067719189349,25.415285526154204,24.40067644100548,23.396621537927736,22.402895520847068,21.41927597211848,20.445543125526108,18.690827451029836,16.99372095718597,14.538692413665412,13.663439707197877,12.79784883599823,11.941761008929664,11.095020894069876 -Utility PV - Class 6/Advanced,45.905489898277146,45.743634226836264,42.20506417172297,38.51631176162098,34.89359284020918,31.340474852802725,27.853876255914997,24.43075518660256,21.068091246932717,17.762865481169957,14.512037947008125,11.312522131856042,8.161155262696845,5.0546632840131736,4.703754641340858,4.354274486073177,4.006198397786676,3.659501609924682,3.314158976623361,2.970144937347083,2.6274334791511365,2.285998096343011,1.617529301131981,0.9708470109234142,0.019639720642189218,-0.29831052462195373,-0.614687411068541,-0.9295030744543666,-1.242769515987522 -Utility PV - Class 6/Moderate,46.12357598409109,46.386452235007525,43.84981916954396,41.11634138779504,38.406525072296496,35.7262644485067,33.074516261640525,30.45020825690672,27.85223099565261,25.279428219478735,22.730585406328764,20.204416063092474,17.69954516704944,15.214488991166537,14.530580858603113,13.851555358684319,13.177322727503249,12.50779328100463,11.84287732482661,11.18248505973066,10.526526482175196,9.874911279496715,8.709049120320667,7.581927066451932,5.969093090588554,5.3759109247720005,4.787432643562944,4.203602211644057,3.6243644890546065 -Utility PV - Class 6/Conservative,46.42266755067965,47.27785875246407,46.164180614632585,44.819443549510176,43.46804712118141,42.117221395706366,40.76698766958709,39.41737156013312,38.06840374406603,36.72012086273028,35.37256663795357,34.02579325630863,32.67986309813759,31.3348509132384,30.22252899082078,29.122509354187624,28.034531646169786,26.958339718433862,25.893681384805966,24.840308173940898,23.797975080567195,22.766440314413884,20.897861054129482,19.090061323628085,16.466010241260502,15.539281579949613,14.623024557085813,13.717063040408132,12.82122482366377 -Utility PV - Class 7/Advanced,48.38923446986948,49.40948811230933,45.667148798032,41.76643829849508,37.937446432904714,34.18389128973837,30.502417485517398,26.88971986773037,23.34252399376099,19.85756478028959,16.43156269687524,13.061196721652664,9.743073067015128,6.473688398664681,6.111853407793571,5.751354768303351,5.392169772319178,5.03427534299243,4.677648001876577,4.322263834114299,3.9680984512560897,3.6151269514812476,2.9030264649072706,2.2128932718351066,1.1827312051899348,0.8524445865087422,0.5236574396908367,0.1963590164358422,-0.12946131775143144 -Utility PV - Class 7/Moderate,48.62291166911438,50.097963629901116,47.415651198932125,44.52465073663455,41.65970502891644,38.82706983328957,36.02561498072768,33.254182093953375,30.51157604626591,27.79655492079014,25.107818101248768,22.44399202231167,19.803612970582325,17.18510614352466,16.46411192450034,15.748370310475376,15.037785299473509,14.332261055724231,13.631701815246828,12.936011786969672,12.245095048927961,11.558855438986825,10.3179291053637,9.117380957810557,7.388396552967105,6.763284806475379,6.143195767380792,5.528068837404437,4.917844398117001 -Utility PV - Class 7/Conservative,48.94708967140758,51.06396426296759,49.893391420472526,48.476800787841505,47.05317613877249,45.63022451004933,44.20797458019547,42.786460329003,41.36572193125389,39.945806848029704,38.52677116707917,37.10868125953015,35.69161584164564,34.275668559626496,33.09413405679669,31.92608999921872,30.771246740110822,29.62931965351106,28.500028855299874,27.383098924626772,26.27825862489946,25.18524062336575,23.19685246683809,21.272672934345152,18.471665118836544,17.490425049755853,16.52055896251303,15.561870643958411,14.614168365631976 -Utility PV - Class 8/Advanced,50.32857712482993,52.28495346696529,48.395008991286545,44.33862856551905,40.35687483337559,36.453674094501,32.62553876179712,28.86903419942862,25.180758495012448,21.55732034622827,17.995314414156475,14.49129333466459,11.04173536203486,7.643006324925469,7.267359790079372,6.893112205609064,6.5202404515456855,6.148721045190776,5.778530108502377,5.409643333300018,5.042035944110438,4.675682658424435,3.9248129116096813,3.1963701475074124,2.100201829344787,1.7567756680676219,1.4149058973572686,1.0745813766267496,0.7357910831170038 -Utility PV - Class 8/Moderate,50.56984726344225,52.99576820442162,50.20602439654968,47.19775221664424,44.216827769193436,41.26980933635542,38.35551751437206,35.472744493495824,32.6202452522232,29.796727210210957,27.000837960221332,24.231150593374473,21.48614599096253,18.76419126689726,18.016528899951457,17.274282089609645,16.537352727613385,15.805642868595875,15.079054633958151,14.357490111168048,13.640851248015917,12.929039741260858,11.629456526355991,10.371350032108353,8.549619463844166,7.900435894957177,7.256430896744806,6.617542423727233,5.983709427078292 -Utility PV - Class 8/Conservative,50.90904621158752,54.00648897274223,52.791698114171425,51.31926358144492,49.83950385539996,48.36049666986949,46.88227644061291,45.40488364666313,43.92836584460307,42.45277890450973,40.97818852480644,39.50467210072062,38.03232104463547,36.56124368885406,35.33071863307035,34.11435367004748,32.91184429308025,31.722891371309032,30.54720085584789,29.384483486665616,28.234454499342217,27.09683333069144,25.017435021063104,23.004564023070422,20.0663133453432,19.044800852406038,18.035194853073293,17.037288816046644,16.050880956294776 -Utility PV - Class 9/Advanced,52.89001277083031,56.0719787284245,51.97760300068512,47.70752416165541,43.51718041374813,39.41069679384094,35.38434241133614,31.43444762398257,27.557382602568552,23.749533969419726,20.007278834412446,16.326955385144956,12.704828962405475,9.13705224647639,8.747483286340781,8.359288584798207,7.972445777092609,7.586932127376883,7.202724496389262,6.819799306955215,6.438132507138892,6.057699530813984,5.25949072593728,4.484056254873678,3.3042968484543245,2.9464060200662843,2.5900541988379153,2.235230835033935,1.8819254878992453 -Utility PV - Class 9/Moderate,53.14559126937885,56.82475851472381,53.88856140925307,50.72126163309756,47.58343262508476,44.48201721538885,41.415756965556774,38.38336539781276,35.38351882634473,32.41484559555391,29.475913331867524,26.56521370581285,23.681144054911297,20.82198502187642,20.036754039666516,19.25727432075637,18.48344233573557,17.715154780946193,16.952308478551117,16.19480027194394,15.442526916021226,14.695384961733723,13.317984294959725,11.983689602730855,10.040794769148096,9.358844467233762,8.682367850180238,8.011298943385427,7.345572837943525 -Utility PV - Class 9/Conservative,53.507901631267174,57.90422887315705,56.63086575349254,55.08445903053296,53.53034141426699,51.977081672867754,50.4247218217771,48.87331094908058,47.32290638947456,45.77357515179612,44.225395665002324,42.67845992711129,41.132876168096345,39.58877217382924,38.289905349486204,37.00627155636471,35.73754056829239,34.48338822445266,33.24349610727704,32.017551221958875,30.805245676645836,29.606276362230872,27.40483034470763,25.273231965636697,22.15299400699057,21.07665321589845,20.013046046104314,18.961948332120198,17.92314113594326 -Utility PV - Class 10/Advanced,57.64058641108665,63.089426138216155,58.6105176433814,53.93952466358953,49.35847582857232,44.871817307848715,40.475324273612294,36.16485161717367,31.936310074935818,27.785640376003638,23.70878468139015,19.701654406923424,15.76009328149814,11.879834166081093,11.466816605177133,11.055075345319164,10.644589815223508,10.235339054829197,9.827301683528752,9.420455866237674,9.014779277130845,8.610249060814901,7.726419065246919,6.8658669565505726,5.533106787075205,5.1500289563564365,4.768410164159501,4.388241320242873,4.009513424622622 -Utility PV - Class 10/Moderate,57.927220648977276,63.93327596634484,60.725532374593,57.263316482597325,53.8344871524695,50.4467011653322,47.09855337608478,43.78861130390636,40.515405285944674,37.277416941920194,34.0730655306555,30.900691662509345,27.758537676036074,24.644723778294786,23.786599368270704,22.93498715850986,22.089770491522177,21.250833130789523,20.41805915184377,19.591332828613133,18.770538514533303,17.955560517806227,16.432087733959737,14.954965575138473,12.786658838870704,12.042307228359878,11.304079236881542,10.57189927597469,9.84569300587977 -Utility PV - Class 10/Conservative,58.33219921550129,65.13966684448596,63.75757508391372,62.07385258111521,60.38170320384955,58.69060723532189,57.000620798388184,55.31180896225853,53.624247212900165,51.93802323621179,50.25323909304717,48.570013888822444,46.88848707227692,45.20882254125833,43.783342449113405,42.37507906097042,40.98365430014887,39.608697451909336,38.24984478768674,36.906739192636245,35.57902979542145,34.26637159902916,31.838501341092968,29.48662446184317,26.02859457779657,24.850613923198093,23.6868942292125,22.537178632380478,21.40121639665547 +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 861bd25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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 89c6bc9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Moderate,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Conservative,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 +10 year CRF/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,0,22.346439015620266,22.413856332686393,22.437247712634424,22.46040879883504,22.484880741878808,22.510777996382856,22.538228726270468,22.567376918675343,22.59838490098146,22.63143635352023,22.66673993551072,22.704533674778222,22.74509031548129,22.758640194079167,22.772507676508358,22.786704044189573,22.801241118349296,22.81613129264297,22.83138756816394,22.84702359105427,22.86305369293303,22.604531383745805,22.33573252803488,21.715909008802715,21.715898575316086,21.715887853309127,21.715876830666712,21.71586549458594 -PTC/Moderate,0,22.346439015620266,22.413856332686393,22.437247712634424,22.46040879883504,22.484880741878808,22.510777996382856,22.538228726270468,22.567376918675343,22.59838490098146,22.63143635352023,22.66673993551072,22.704533674778222,22.74509031548129,22.758640194079167,22.772507676508358,22.786704044189573,22.801241118349296,22.81613129264297,22.83138756816394,22.84702359105427,22.86305369293303,22.604531383745805,22.33573252803488,21.715909008802715,21.715898575316086,21.715887853309127,21.715876830666712,21.71586549458594 -PTC/Conservative,0,22.346439015620266,22.413856332686393,22.437247712634424,22.46040879883504,22.484880741878808,22.510777996382856,22.538228726270468,22.567376918675343,22.59838490098146,22.63143635352023,22.66673993551072,22.704533674778222,22.74509031548129,22.758640194079167,22.772507676508358,22.786704044189573,22.801241118349296,22.81613129264297,22.83138756816394,22.84702359105427,22.86305369293303,22.604531383745805,22.33573252803488,21.715909008802715,21.715898575316086,21.715887853309127,21.715876830666712,21.71586549458594 -PVD/Advanced,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Moderate,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Conservative,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PFF/Advanced,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Moderate,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Conservative,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 +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_capex.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_capex.csv index 16d8b9a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 1/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 1/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 2/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 2/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 2/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 3/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 3/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 3/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 4/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 4/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 4/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 5/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 5/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 5/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 6/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 6/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 6/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 7/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 7/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 7/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 8/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 8/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 8/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 9/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 9/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 9/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 10/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 10/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 10/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 +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_gcc.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_gcc.csv index 8e39b44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 efd3a38..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,30.448255636895553,26.688963525192097,24.47222367485239,22.129127654063893,19.819551955679444,17.546525818929815,15.308180243111522,13.10262918787841,10.92795486401371,8.782190990483699,6.663303446006729,4.569167592486842,2.497541345586896,0.4460327953523766,0.18718861110018636,-0.07034657462192229,-0.3266082070791718,-0.5816322033504271,-0.835455004270667,-1.088113629637295,-1.3396457369707981,-1.590089684161189,-1.9488684963841685,-2.2807161420723094,-2.648961272310272,-2.866850292226607,-3.083207349286626,-3.298048736276666,-3.511390510197211 -Utility PV - Class 1/Moderate,30.57866408371573,27.067294478224564,25.4875433568053,23.755065490796838,22.03252965615598,20.324305196510387,18.629663012266832,16.947833535224103,15.277998583733265,13.619281691731718,11.970736543576919,10.331333043740958,8.699940413875957,7.075306526864129,6.6294715084871285,6.186116357480856,5.745178971571395,5.306596568231878,4.870305595626782,4.436241637975375,4.004339314819912,3.574532173604112,2.8709573729068936,2.206359153063257,1.3445985253677257,0.9677904955966206,0.5937365430009116,0.22240628164589893,-0.14623021990148288 -Utility PV - Class 1/Conservative,30.751701299993396,27.574250297949686,26.885664716956253,26.026114922346842,25.160997911021532,24.295569505375333,23.429780106720735,22.56357560284304,21.69689673624901,20.829678374132516,19.96184866264053,19.09332804489927,18.224028118689542,17.353850305709585,16.654447983624227,15.961248761385335,15.274111929431776,14.592897583931094,13.917466473706202,13.247679841897959,12.58339926168869,11.924486465296948,10.72081940016102,9.572690263389319,7.953514874476884,7.3766458056533075,6.805536576813179,6.240101540182607,5.680256738669971 -Utility PV - Class 2/Advanced,31.476392462714397,28.19307029144635,25.908641020884698,23.49088982034108,21.107291626232268,18.761079339627642,16.450349145649234,14.173178843371527,11.927612804208824,9.711644837401131,7.523198375516053,5.360103237779807,3.2200680213164112,1.1006468903675746,0.8318545807110524,0.5644857666336449,0.29850332814487146,0.03386970569039249,-0.2294531524290626,-0.49150384588091,-0.7523215816561475,-1.0119462372893153,-1.3972623931201014,-1.755079875445361,-2.1676444348123933,-2.394056713728025,-2.6188426752167384,-2.842019965791007,-3.063605972110615 -Utility PV - Class 2/Moderate,31.610429154270058,28.581991609922607,26.95528915816011,25.16824740549057,23.39119963314726,21.628747307479536,19.880149895777585,18.1446253833949,16.42134195823708,14.70940813508292,13.007860943344479,11.315651696629779,9.631628722746807,7.954516245615281,7.494393574382158,7.036833553285362,6.581772879290892,6.12914756433954,5.678892845044924,5.23094308673106,4.785231681288163,4.341690938242515,3.600870768819604,2.8998535188730443,1.9770953923079944,1.5874685362364538,1.2006765824388594,0.8166883861020793,0.4354732664410399 -Utility PV - Class 2/Conservative,31.78702089072314,29.099398046926925,28.390936533364698,27.503596074532105,26.610489935392472,25.717126546476393,24.82346030326122,23.929441616190477,23.035016362799666,22.140125258327057,21.24470313141479,20.34867808952504,19.451970556643307,18.554492163929844,17.834635853460096,17.121089308342825,16.413710805050883,15.71235938168407,15.016894684367006,14.327176808190107,13.643066132010318,12.96442314630945,11.708505416395923,10.509329707602088,8.805250882002074,8.210042224061592,7.620706304845868,7.037156817941135,6.459309140939904 -Utility PV - Class 3/Advanced,33.036049352112514,30.446030144894944,28.033467285967614,25.480562499413153,22.966011395379653,20.493184314177682,18.0599724205929,15.664256314573972,13.303890072390594,10.976683177395216,8.680379733999448,6.4126341994674725,4.17098265498128,1.9528083499551094,1.6812808424915744,1.4109967793985767,1.141923035074008,0.8740259638910359,0.6072713496926383,0.3416243520031479,0.07704944867018781,-0.1864896253939996,-0.6010757162903602,-0.9881788513422904,-1.4579106081349682,-1.6895419807445204,-1.9196826164083731,-2.148347127489018,-2.3755499291550297 -Utility PV - Class 3/Moderate,33.181689932879515,30.86828999661662,29.151247616992624,27.264113868517825,25.388748789398555,23.530051336447052,21.687216158482002,19.859396978152244,18.045698020810157,16.24516384801468,14.456767209791305,12.679394421883345,10.911827630961692,9.152723138812885,8.66939634041059,8.188899150443145,7.711163605489201,7.236121122568896,6.763702405749044,6.293837347048054,5.826454921110557,5.361483073035053,4.568209381018562,3.8161539632527024,2.810293044306963,2.4013428298678505,1.995453759956888,1.5925912856205464,1.1927213852083156 -Utility PV - Class 3/Conservative,33.37787059678008,31.442907113961656,30.7039046720061,29.773861679186474,28.837748051195206,27.901460370764198,26.96495917071823,26.02820181091968,25.091142059278262,24.153729617010836,23.21590958093719,22.277621835372468,21.33880036645758,20.399372492991382,19.632996971585516,18.87383361723021,18.121719005522813,17.37649103954409,16.637988775625683,15.906052244255026,15.180522265395467,14.461240257376414,13.118866906807451,11.836279850795659,10.002483220894383,9.372391604947598,8.748851010308986,8.131760039591384,7.521019377591863 -Utility PV - Class 4/Advanced,34.68611458450587,32.8331454316141,30.288202594383744,27.59507412750954,24.944358863243068,22.339588606032244,19.778451793858743,17.258633817753147,14.777800097464088,12.333577022924807,9.92353013370171,7.545138745173368,5.195766010917016,2.8726231148649966,2.5965397051614083,2.3215667757353593,2.0476739920534044,1.7748304497356102,1.503004625300612,1.2321643236114674,0.9622766217383223,0.6933078089073881,0.24635374682616984,-0.1730144010555641,-0.7044940636796895,-0.94261287035539,-1.1793430310958453,-1.4146969995754368,-1.6486870729047265 -Utility PV - Class 4/Moderate,34.84339568302418,33.28886761116503,31.478767947010123,29.48803403308318,27.510733229430073,25.55208457755706,23.61121862724592,21.687225417598892,19.77914562838326,17.885960096775865,16.006577303135348,14.139818318598085,12.284398560098005,10.438905501168342,9.931138312974284,9.426469099559235,8.92482519160216,8.426133364546974,7.9303197419500435,7.437309693080007,6.9470277242299545,6.459397363111936,5.610036811469783,4.803377662819141,3.7083131206465474,3.278859936449571,2.8526964961383534,2.4297848442152414,2.0100876161095727 -Utility PV - Class 4/Conservative,35.05844527241612,33.91859163349041,33.14732573469614,32.17217175689104,31.19062498939477,30.208992059179977,29.22723998256931,28.245333460795752,27.26323459716555,26.280902585689237,25.298293370496264,24.31535927697696,23.332048618342125,22.348305285822377,21.534735690058152,20.729246040005037,19.931651694402234,19.141769901799297,18.35941960475967,17.584421239830764,16.816596532513913,16.055768286340413,14.622906952219811,13.252893660154509,11.281998700821976,10.615979062490723,9.957163488032482,9.305436011814862,8.660683143562853 -Utility PV - Class 5/Advanced,36.507006642075794,35.47424228985611,32.789285684982815,29.94664465840828,27.150125818179404,24.4034794188724,21.704205922380574,19.049808751468664,16.437776391526114,13.865562315264572,11.33056207787713,8.83008676126395,6.361331719147387,3.9213392686924706,3.6372682121732822,3.3542466404127573,3.0722456925637793,2.791235914477852,2.511187210108332,2.232068789613372,1.9538491138768919,1.6764958351170378,1.19119884443721,0.7338116185150518,0.13178963381722397,-0.11532778446239078,-0.36110197702201674,-0.6055442680738103,-0.8486658457823175 -Utility PV - Class 5/Moderate,36.67629763577007,35.96457007244972,34.05712816964238,31.95690395570459,29.871470814635735,27.80641672601226,25.760814988710216,23.733698254079133,21.72404937015748,19.730790543341538,17.752770408658815,15.788748485450608,13.837376343377318,11.897174600089752,11.362237812429338,10.830681534607159,10.302428155179499,9.777399571694765,9.255517090484389,8.736701320644496,8.220872061657168,7.7079481840057475,6.795245144187152,5.9268832065421435,4.730678297773007,4.278251239190201,3.8293564378342673,3.383952392813214,2.9419982601219026 -Utility PV - Class 5/Conservative,36.90816892071079,36.64345252058918,35.83667586469767,34.81187050457959,33.78031777556491,32.748775619607954,31.71721818908992,30.685618265519597,29.6539471265531,28.62217441443941,27.59026801239374,26.558193939069415,25.5259162767593,24.49339715713247,23.632098817847012,22.779628655473708,21.935784347753625,21.10036590267512,20.273175444512535,19.454016996075577,18.642696256361184,17.839020372667438,16.30828363005732,14.843431246581797,12.72142946429064,12.017734410906318,11.32182103798188,10.63356130550688,9.952829966375994 -Utility PV - Class 6/Advanced,38.49739787954203,38.35973671868682,35.520466128379766,32.513321525761995,29.556527567338186,26.654061297897897,23.803207030049663,21.00125941458735,18.24550442460965,15.533198122124052,12.861542527511325,10.227657737469507,7.628549202229756,5.061068755579356,4.768808425558159,4.477521434975486,4.187180507169117,3.897757749674021,3.609224606249576,3.3215518056085642,3.0347093065686366,2.7486662392956767,2.2219862948008817,1.7235327757354355,1.0448973022341228,0.788326149177081,0.5330388399053874,0.27902528959235084,0.02627552904985464 -Utility PV - Class 6/Moderate,38.680289878650974,38.88923131759746,36.87462772211347,34.65403789827336,32.44979525272285,30.267888012325812,28.107324146304173,25.96707096299809,23.846045614861154,21.74310386925968,19.657026722681945,17.586504317807705,15.530116465908865,13.486308866622274,12.921466971363106,12.36032691972131,11.802805386026822,11.248818632723914,10.698282406046307,10.151111825826,9.607221268872411,9.066524245258893,8.084665333767042,7.148957476581252,5.842542141665653,5.364939223734854,4.89114237749947,4.421105997980089,3.9547852151508565 -Utility PV - Class 6/Conservative,38.93111493393063,39.62349036203487,38.77787744832588,37.69877096814942,36.612529334343925,35.52640406845534,34.44037712719888,33.35443012905837,32.26854438519657,31.18270096455441,30.096880807500764,29.011064908294546,27.925234595048952,26.839371948046605,25.925280288046434,25.02086907221102,24.125915394120483,23.240199209054328,22.36350309807246,21.495612028897167,20.63631311273727,19.785395356057922,18.147397187990176,16.578651069752535,14.291436237824641,13.546300827957914,12.809599490810864,12.081190208502314,11.360934132501608 -Utility PV - Class 7/Advanced,40.58032310734428,41.37933139101975,38.37854529420093,35.199238992999305,32.07472200452822,29.009205769239834,25.999745778421314,23.04341585382826,20.137287934505053,17.278409606260706,14.463778665453003,11.690313827881557,8.954820450357303,6.253949803699953,5.953075831195765,5.6531013958668375,5.354000628860334,5.055747028128543,4.758313410968135,4.4616718632668615,4.165793685180862,3.870649332911775,3.3006603874948794,2.759233253726503,2.0004288647681463,1.7339717406857318,1.4687392927379896,1.204722550544286,0.941912642630566 -Utility PV - Class 7/Moderate,40.776290172169034,41.94643446438283,39.81815808741318,37.470251467246456,35.1404716836892,32.83521928501443,30.553428435095974,28.293992891578785,26.055756150386323,23.837499803635826,21.63792967462192,19.455659171465914,17.28918913882622,15.136883269595728,14.541831557715728,13.950779878741216,13.363639691021127,12.780322105731361,12.20073777863,11.624796795870136,11.052408553294025,10.483481628527741,9.430177609866288,8.424838572296,7.003944371537816,6.5006124968278165,6.001344504736675,5.506091086103364,5.014803735631329 -Utility PV - Class 7/Conservative,41.0481532884484,42.74213730912436,41.85588176491099,40.71994848208847,39.57647422405471,38.43322704958379,37.290197082724326,36.14737518996526,35.00475318265977,33.86232408792513,32.72008251060517,31.578025117117708,30.436151283543037,29.294463966637863,28.323838458683365,27.36385620674185,26.41427029383697,25.47483731649722,24.54531712194157,23.625472542879283,22.715069129002714,21.81387487410895,20.063138874363002,18.385280848878832,15.925256927946663,15.136228223288036,14.356360588539054,13.58549581961067,12.823479332284233 -Utility PV - Class 8/Advanced,42.20670038767,43.74787638398979,40.63049497976526,37.324907236643185,34.07632653434726,30.889221075595998,27.760533225759175,24.68722535576283,21.66625893689578,18.694571312691846,15.769049416647956,12.88649951794915,10.04361182637589,7.236918448202573,6.92490293462733,6.613838713948979,6.303699584695796,5.994458718295672,5.6860886116550375,5.378561036454354,5.071846984885067,4.765916611496717,4.158052063947007,3.579321443903332,2.7541719285982715,2.4771156922256345,2.201330637855005,1.9268074665508799,1.653536981789479 -Utility PV - Class 8/Moderate,42.40903506579222,44.33338046061009,42.121561099673116,39.67897840155733,37.255445334117105,34.857700782250326,32.48463613857032,30.13510190237375,27.80789755049036,25.501759576031187,23.215347247051003,20.947225511784875,18.695844310519067,16.45951333076011,15.842809615239911,15.23023568545333,14.621701164418084,14.017115320029557,13.416386955026361,12.819424290891565,12.226134845103207,11.636425301038905,10.527012837969842,9.466820650371833,7.954161794252425,7.431458980020764,6.912946234436152,6.3985730649420525,5.88828979684925 -Utility PV - Class 8/Conservative,42.693495092163936,45.16591965682066,44.248077051919836,43.06797852581511,41.88002362387701,40.69238185263464,39.50504968370938,38.31802517105062,37.13130828665832,35.94490135142915,34.75880959010517,33.573041849355036,32.387611531965106,31.202537819686547,30.191984699718976,29.192615310497224,28.20417049554363,27.226394892732177,26.259036658815685,25.301847191807898,24.354580850266935,23.416994668378432,21.58022409413891,19.818832287774814,17.224268684686045,16.40284172942718,15.591004801598281,14.788591378590503,13.995438768683705 -Utility PV - Class 9/Advanced,44.354779134360804,46.86728093767583,43.58805910747236,40.108975925754656,36.690862250326674,33.338463322183145,30.04851690810922,26.817786882114266,23.643041192675533,20.52102745008708,17.44844537265747,14.421915137150005,11.437940418604487,8.492864552636146,8.169746020000229,7.847559919830989,7.5262806753383344,7.205882077112431,6.886337235995743,6.567618532681145,6.249697563763387,5.93254508391221,5.277994154041181,4.6530794502458335,3.7433897247345307,3.454707437863906,3.167282912429254,2.8811073166536154,2.5961719141766473 -Utility PV - Class 9/Moderate,44.56911313166443,47.48735197792024,45.161429334883394,42.590379337742604,40.0399344982319,37.51726844898952,35.02120490797708,32.55052658236079,30.103964669673125,27.680186470124735,25.277780647216257,22.89523954426262,20.53093779225745,18.183106213579983,17.53582677466917,16.89294709478863,16.254372235964148,15.620006950145108,14.98975556558278,14.36352186704202,13.741208969246472,13.12271918284345,11.939134849749372,10.806589685187877,9.174376054709413,8.62527966428408,8.080612039176582,7.540319493951216,7.00434921746157 -Utility PV - Class 9/Conservative,44.87295492026974,48.37652078963508,47.41683719479482,46.17823631172405,44.93136126547377,43.68491333004726,42.43889738521538,41.1933210056127,39.94819497303068,38.70353391913255,37.45935713603619,36.21568960466722,34.972563307928496,33.730018919594,32.66369697004377,31.609426973742856,30.566928654333395,29.535926081079598,28.516147369746708,27.507324381989104,26.509192422235706,25.521489930907737,23.569632457334503,21.696694131753038,18.924093553258295,18.05853634439245,17.203235533081063,16.358010381380097,15.522684370340023 -Utility PV - Class 10/Advanced,48.33871926854236,52.64761138018304,49.06377596456464,45.259125870401256,41.523393504422785,37.86179927073614,34.27066712527823,30.746360988544883,27.285260464625644,23.883734094868107,20.538109328926158,17.24463819054895,13.999457338624762,10.79854084916018,10.456814151360867,10.115942728473708,9.775902485024005,9.43666868090574,9.098215884818483,8.760517924448923,8.423547833129113,8.08727779263885,7.348019482087018,6.639191046765816,5.574456559575879,5.26555867362562,4.957855129470765,4.651338257978619,4.346000470507299 -Utility PV - Class 10/Moderate,48.57909732193917,53.342697579707774,50.80522620397022,47.99594020398281,45.21012652873831,42.45576594758881,39.73155654149445,37.03615517920527,34.368166328755215,31.726128874667847,29.108500450353947,26.513638657866554,23.939778364602663,21.385004021608445,20.678324292261674,19.976658165131802,19.279899750155145,18.587942995523886,17.900681565875235,17.21800871419158,16.539817146786362,15.865998880626481,14.543471062002848,13.275563103850367,11.421289937493366,10.821902346418966,10.227469043460207,9.637928541599262,9.053220377246493 -Utility PV - Class 10/Conservative,48.91872164667046,54.336411890804996,53.29905818582381,51.95185842601444,50.595608957579856,49.23999818313453,47.88504659063398,46.53077942811551,45.17722754376235,43.82442842191388,42.47242746818658,41.12127961378967,39.77105133219844,38.42182319317838,37.25218603363753,36.0962060265795,34.95356359830042,33.82394455762886,32.707039751884295,31.602544722622053,30.510159360041527,29.429587554770162,27.264195344557475,25.18427768414377,22.081185269298807,21.13382199626254,20.19794563284958,19.273349081923108,18.35983019114665 +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 861bd25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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 8cf7c53..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Moderate,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Conservative,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 +10 year CRF/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,0,17.72662919361613,17.82484756154081,17.858941899910576,17.892708566955662,17.928394862988867,17.966169023847392,18.006219496530452,18.04875806232421,18.094023556257074,18.142286319777302,18.193853560593947,18.249075842304652,18.308354990950562,18.328164499338353,18.348440622759576,18.36919999408947,18.390460043744245,18.412239047910806,18.434556180300437,18.4574315677448,18.480886349951778,18.102997741497422,17.71103768150145,16.81182602168964,16.811810947747787,16.8117954569641,16.81177953183525,16.811763153864305 -PTC/Moderate,0,17.72662919361613,17.82484756154081,17.858941899910576,17.892708566955662,17.928394862988867,17.966169023847392,18.006219496530452,18.04875806232421,18.094023556257074,18.142286319777302,18.193853560593947,18.249075842304652,18.308354990950562,18.328164499338353,18.348440622759576,18.36919999408947,18.390460043744245,18.412239047910806,18.434556180300437,18.4574315677448,18.480886349951778,18.102997741497422,17.71103768150145,16.81182602168964,16.811810947747787,16.8117954569641,16.81177953183525,16.811763153864305 -PTC/Conservative,0,17.72662919361613,17.82484756154081,17.858941899910576,17.892708566955662,17.928394862988867,17.966169023847392,18.006219496530452,18.04875806232421,18.094023556257074,18.142286319777302,18.193853560593947,18.249075842304652,18.308354990950562,18.328164499338353,18.348440622759576,18.36919999408947,18.390460043744245,18.412239047910806,18.434556180300437,18.4574315677448,18.480886349951778,18.102997741497422,17.71103768150145,16.81182602168964,16.811810947747787,16.8117954569641,16.81177953183525,16.811763153864305 -PVD/Advanced,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Moderate,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Conservative,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PFF/Advanced,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Moderate,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Conservative,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 +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_capex.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_capex.csv index 16d8b9a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 1/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 1/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 2/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 2/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 2/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 3/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 3/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 3/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 4/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 4/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 4/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 5/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 5/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 5/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 6/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 6/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 6/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 7/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 7/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 7/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 8/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 8/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 8/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 9/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 9/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 9/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 10/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 10/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 10/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 +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_gcc.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_gcc.csv index 8e39b44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 efd3a38..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,30.448255636895553,26.688963525192097,24.47222367485239,22.129127654063893,19.819551955679444,17.546525818929815,15.308180243111522,13.10262918787841,10.92795486401371,8.782190990483699,6.663303446006729,4.569167592486842,2.497541345586896,0.4460327953523766,0.18718861110018636,-0.07034657462192229,-0.3266082070791718,-0.5816322033504271,-0.835455004270667,-1.088113629637295,-1.3396457369707981,-1.590089684161189,-1.9488684963841685,-2.2807161420723094,-2.648961272310272,-2.866850292226607,-3.083207349286626,-3.298048736276666,-3.511390510197211 -Utility PV - Class 1/Moderate,30.57866408371573,27.067294478224564,25.4875433568053,23.755065490796838,22.03252965615598,20.324305196510387,18.629663012266832,16.947833535224103,15.277998583733265,13.619281691731718,11.970736543576919,10.331333043740958,8.699940413875957,7.075306526864129,6.6294715084871285,6.186116357480856,5.745178971571395,5.306596568231878,4.870305595626782,4.436241637975375,4.004339314819912,3.574532173604112,2.8709573729068936,2.206359153063257,1.3445985253677257,0.9677904955966206,0.5937365430009116,0.22240628164589893,-0.14623021990148288 -Utility PV - Class 1/Conservative,30.751701299993396,27.574250297949686,26.885664716956253,26.026114922346842,25.160997911021532,24.295569505375333,23.429780106720735,22.56357560284304,21.69689673624901,20.829678374132516,19.96184866264053,19.09332804489927,18.224028118689542,17.353850305709585,16.654447983624227,15.961248761385335,15.274111929431776,14.592897583931094,13.917466473706202,13.247679841897959,12.58339926168869,11.924486465296948,10.72081940016102,9.572690263389319,7.953514874476884,7.3766458056533075,6.805536576813179,6.240101540182607,5.680256738669971 -Utility PV - Class 2/Advanced,31.476392462714397,28.19307029144635,25.908641020884698,23.49088982034108,21.107291626232268,18.761079339627642,16.450349145649234,14.173178843371527,11.927612804208824,9.711644837401131,7.523198375516053,5.360103237779807,3.2200680213164112,1.1006468903675746,0.8318545807110524,0.5644857666336449,0.29850332814487146,0.03386970569039249,-0.2294531524290626,-0.49150384588091,-0.7523215816561475,-1.0119462372893153,-1.3972623931201014,-1.755079875445361,-2.1676444348123933,-2.394056713728025,-2.6188426752167384,-2.842019965791007,-3.063605972110615 -Utility PV - Class 2/Moderate,31.610429154270058,28.581991609922607,26.95528915816011,25.16824740549057,23.39119963314726,21.628747307479536,19.880149895777585,18.1446253833949,16.42134195823708,14.70940813508292,13.007860943344479,11.315651696629779,9.631628722746807,7.954516245615281,7.494393574382158,7.036833553285362,6.581772879290892,6.12914756433954,5.678892845044924,5.23094308673106,4.785231681288163,4.341690938242515,3.600870768819604,2.8998535188730443,1.9770953923079944,1.5874685362364538,1.2006765824388594,0.8166883861020793,0.4354732664410399 -Utility PV - Class 2/Conservative,31.78702089072314,29.099398046926925,28.390936533364698,27.503596074532105,26.610489935392472,25.717126546476393,24.82346030326122,23.929441616190477,23.035016362799666,22.140125258327057,21.24470313141479,20.34867808952504,19.451970556643307,18.554492163929844,17.834635853460096,17.121089308342825,16.413710805050883,15.71235938168407,15.016894684367006,14.327176808190107,13.643066132010318,12.96442314630945,11.708505416395923,10.509329707602088,8.805250882002074,8.210042224061592,7.620706304845868,7.037156817941135,6.459309140939904 -Utility PV - Class 3/Advanced,33.036049352112514,30.446030144894944,28.033467285967614,25.480562499413153,22.966011395379653,20.493184314177682,18.0599724205929,15.664256314573972,13.303890072390594,10.976683177395216,8.680379733999448,6.4126341994674725,4.17098265498128,1.9528083499551094,1.6812808424915744,1.4109967793985767,1.141923035074008,0.8740259638910359,0.6072713496926383,0.3416243520031479,0.07704944867018781,-0.1864896253939996,-0.6010757162903602,-0.9881788513422904,-1.4579106081349682,-1.6895419807445204,-1.9196826164083731,-2.148347127489018,-2.3755499291550297 -Utility PV - Class 3/Moderate,33.181689932879515,30.86828999661662,29.151247616992624,27.264113868517825,25.388748789398555,23.530051336447052,21.687216158482002,19.859396978152244,18.045698020810157,16.24516384801468,14.456767209791305,12.679394421883345,10.911827630961692,9.152723138812885,8.66939634041059,8.188899150443145,7.711163605489201,7.236121122568896,6.763702405749044,6.293837347048054,5.826454921110557,5.361483073035053,4.568209381018562,3.8161539632527024,2.810293044306963,2.4013428298678505,1.995453759956888,1.5925912856205464,1.1927213852083156 -Utility PV - Class 3/Conservative,33.37787059678008,31.442907113961656,30.7039046720061,29.773861679186474,28.837748051195206,27.901460370764198,26.96495917071823,26.02820181091968,25.091142059278262,24.153729617010836,23.21590958093719,22.277621835372468,21.33880036645758,20.399372492991382,19.632996971585516,18.87383361723021,18.121719005522813,17.37649103954409,16.637988775625683,15.906052244255026,15.180522265395467,14.461240257376414,13.118866906807451,11.836279850795659,10.002483220894383,9.372391604947598,8.748851010308986,8.131760039591384,7.521019377591863 -Utility PV - Class 4/Advanced,34.68611458450587,32.8331454316141,30.288202594383744,27.59507412750954,24.944358863243068,22.339588606032244,19.778451793858743,17.258633817753147,14.777800097464088,12.333577022924807,9.92353013370171,7.545138745173368,5.195766010917016,2.8726231148649966,2.5965397051614083,2.3215667757353593,2.0476739920534044,1.7748304497356102,1.503004625300612,1.2321643236114674,0.9622766217383223,0.6933078089073881,0.24635374682616984,-0.1730144010555641,-0.7044940636796895,-0.94261287035539,-1.1793430310958453,-1.4146969995754368,-1.6486870729047265 -Utility PV - Class 4/Moderate,34.84339568302418,33.28886761116503,31.478767947010123,29.48803403308318,27.510733229430073,25.55208457755706,23.61121862724592,21.687225417598892,19.77914562838326,17.885960096775865,16.006577303135348,14.139818318598085,12.284398560098005,10.438905501168342,9.931138312974284,9.426469099559235,8.92482519160216,8.426133364546974,7.9303197419500435,7.437309693080007,6.9470277242299545,6.459397363111936,5.610036811469783,4.803377662819141,3.7083131206465474,3.278859936449571,2.8526964961383534,2.4297848442152414,2.0100876161095727 -Utility PV - Class 4/Conservative,35.05844527241612,33.91859163349041,33.14732573469614,32.17217175689104,31.19062498939477,30.208992059179977,29.22723998256931,28.245333460795752,27.26323459716555,26.280902585689237,25.298293370496264,24.31535927697696,23.332048618342125,22.348305285822377,21.534735690058152,20.729246040005037,19.931651694402234,19.141769901799297,18.35941960475967,17.584421239830764,16.816596532513913,16.055768286340413,14.622906952219811,13.252893660154509,11.281998700821976,10.615979062490723,9.957163488032482,9.305436011814862,8.660683143562853 -Utility PV - Class 5/Advanced,36.507006642075794,35.47424228985611,32.789285684982815,29.94664465840828,27.150125818179404,24.4034794188724,21.704205922380574,19.049808751468664,16.437776391526114,13.865562315264572,11.33056207787713,8.83008676126395,6.361331719147387,3.9213392686924706,3.6372682121732822,3.3542466404127573,3.0722456925637793,2.791235914477852,2.511187210108332,2.232068789613372,1.9538491138768919,1.6764958351170378,1.19119884443721,0.7338116185150518,0.13178963381722397,-0.11532778446239078,-0.36110197702201674,-0.6055442680738103,-0.8486658457823175 -Utility PV - Class 5/Moderate,36.67629763577007,35.96457007244972,34.05712816964238,31.95690395570459,29.871470814635735,27.80641672601226,25.760814988710216,23.733698254079133,21.72404937015748,19.730790543341538,17.752770408658815,15.788748485450608,13.837376343377318,11.897174600089752,11.362237812429338,10.830681534607159,10.302428155179499,9.777399571694765,9.255517090484389,8.736701320644496,8.220872061657168,7.7079481840057475,6.795245144187152,5.9268832065421435,4.730678297773007,4.278251239190201,3.8293564378342673,3.383952392813214,2.9419982601219026 -Utility PV - Class 5/Conservative,36.90816892071079,36.64345252058918,35.83667586469767,34.81187050457959,33.78031777556491,32.748775619607954,31.71721818908992,30.685618265519597,29.6539471265531,28.62217441443941,27.59026801239374,26.558193939069415,25.5259162767593,24.49339715713247,23.632098817847012,22.779628655473708,21.935784347753625,21.10036590267512,20.273175444512535,19.454016996075577,18.642696256361184,17.839020372667438,16.30828363005732,14.843431246581797,12.72142946429064,12.017734410906318,11.32182103798188,10.63356130550688,9.952829966375994 -Utility PV - Class 6/Advanced,38.49739787954203,38.35973671868682,35.520466128379766,32.513321525761995,29.556527567338186,26.654061297897897,23.803207030049663,21.00125941458735,18.24550442460965,15.533198122124052,12.861542527511325,10.227657737469507,7.628549202229756,5.061068755579356,4.768808425558159,4.477521434975486,4.187180507169117,3.897757749674021,3.609224606249576,3.3215518056085642,3.0347093065686366,2.7486662392956767,2.2219862948008817,1.7235327757354355,1.0448973022341228,0.788326149177081,0.5330388399053874,0.27902528959235084,0.02627552904985464 -Utility PV - Class 6/Moderate,38.680289878650974,38.88923131759746,36.87462772211347,34.65403789827336,32.44979525272285,30.267888012325812,28.107324146304173,25.96707096299809,23.846045614861154,21.74310386925968,19.657026722681945,17.586504317807705,15.530116465908865,13.486308866622274,12.921466971363106,12.36032691972131,11.802805386026822,11.248818632723914,10.698282406046307,10.151111825826,9.607221268872411,9.066524245258893,8.084665333767042,7.148957476581252,5.842542141665653,5.364939223734854,4.89114237749947,4.421105997980089,3.9547852151508565 -Utility PV - Class 6/Conservative,38.93111493393063,39.62349036203487,38.77787744832588,37.69877096814942,36.612529334343925,35.52640406845534,34.44037712719888,33.35443012905837,32.26854438519657,31.18270096455441,30.096880807500764,29.011064908294546,27.925234595048952,26.839371948046605,25.925280288046434,25.02086907221102,24.125915394120483,23.240199209054328,22.36350309807246,21.495612028897167,20.63631311273727,19.785395356057922,18.147397187990176,16.578651069752535,14.291436237824641,13.546300827957914,12.809599490810864,12.081190208502314,11.360934132501608 -Utility PV - Class 7/Advanced,40.58032310734428,41.37933139101975,38.37854529420093,35.199238992999305,32.07472200452822,29.009205769239834,25.999745778421314,23.04341585382826,20.137287934505053,17.278409606260706,14.463778665453003,11.690313827881557,8.954820450357303,6.253949803699953,5.953075831195765,5.6531013958668375,5.354000628860334,5.055747028128543,4.758313410968135,4.4616718632668615,4.165793685180862,3.870649332911775,3.3006603874948794,2.759233253726503,2.0004288647681463,1.7339717406857318,1.4687392927379896,1.204722550544286,0.941912642630566 -Utility PV - Class 7/Moderate,40.776290172169034,41.94643446438283,39.81815808741318,37.470251467246456,35.1404716836892,32.83521928501443,30.553428435095974,28.293992891578785,26.055756150386323,23.837499803635826,21.63792967462192,19.455659171465914,17.28918913882622,15.136883269595728,14.541831557715728,13.950779878741216,13.363639691021127,12.780322105731361,12.20073777863,11.624796795870136,11.052408553294025,10.483481628527741,9.430177609866288,8.424838572296,7.003944371537816,6.5006124968278165,6.001344504736675,5.506091086103364,5.014803735631329 -Utility PV - Class 7/Conservative,41.0481532884484,42.74213730912436,41.85588176491099,40.71994848208847,39.57647422405471,38.43322704958379,37.290197082724326,36.14737518996526,35.00475318265977,33.86232408792513,32.72008251060517,31.578025117117708,30.436151283543037,29.294463966637863,28.323838458683365,27.36385620674185,26.41427029383697,25.47483731649722,24.54531712194157,23.625472542879283,22.715069129002714,21.81387487410895,20.063138874363002,18.385280848878832,15.925256927946663,15.136228223288036,14.356360588539054,13.58549581961067,12.823479332284233 -Utility PV - Class 8/Advanced,42.20670038767,43.74787638398979,40.63049497976526,37.324907236643185,34.07632653434726,30.889221075595998,27.760533225759175,24.68722535576283,21.66625893689578,18.694571312691846,15.769049416647956,12.88649951794915,10.04361182637589,7.236918448202573,6.92490293462733,6.613838713948979,6.303699584695796,5.994458718295672,5.6860886116550375,5.378561036454354,5.071846984885067,4.765916611496717,4.158052063947007,3.579321443903332,2.7541719285982715,2.4771156922256345,2.201330637855005,1.9268074665508799,1.653536981789479 -Utility PV - Class 8/Moderate,42.40903506579222,44.33338046061009,42.121561099673116,39.67897840155733,37.255445334117105,34.857700782250326,32.48463613857032,30.13510190237375,27.80789755049036,25.501759576031187,23.215347247051003,20.947225511784875,18.695844310519067,16.45951333076011,15.842809615239911,15.23023568545333,14.621701164418084,14.017115320029557,13.416386955026361,12.819424290891565,12.226134845103207,11.636425301038905,10.527012837969842,9.466820650371833,7.954161794252425,7.431458980020764,6.912946234436152,6.3985730649420525,5.88828979684925 -Utility PV - Class 8/Conservative,42.693495092163936,45.16591965682066,44.248077051919836,43.06797852581511,41.88002362387701,40.69238185263464,39.50504968370938,38.31802517105062,37.13130828665832,35.94490135142915,34.75880959010517,33.573041849355036,32.387611531965106,31.202537819686547,30.191984699718976,29.192615310497224,28.20417049554363,27.226394892732177,26.259036658815685,25.301847191807898,24.354580850266935,23.416994668378432,21.58022409413891,19.818832287774814,17.224268684686045,16.40284172942718,15.591004801598281,14.788591378590503,13.995438768683705 -Utility PV - Class 9/Advanced,44.354779134360804,46.86728093767583,43.58805910747236,40.108975925754656,36.690862250326674,33.338463322183145,30.04851690810922,26.817786882114266,23.643041192675533,20.52102745008708,17.44844537265747,14.421915137150005,11.437940418604487,8.492864552636146,8.169746020000229,7.847559919830989,7.5262806753383344,7.205882077112431,6.886337235995743,6.567618532681145,6.249697563763387,5.93254508391221,5.277994154041181,4.6530794502458335,3.7433897247345307,3.454707437863906,3.167282912429254,2.8811073166536154,2.5961719141766473 -Utility PV - Class 9/Moderate,44.56911313166443,47.48735197792024,45.161429334883394,42.590379337742604,40.0399344982319,37.51726844898952,35.02120490797708,32.55052658236079,30.103964669673125,27.680186470124735,25.277780647216257,22.89523954426262,20.53093779225745,18.183106213579983,17.53582677466917,16.89294709478863,16.254372235964148,15.620006950145108,14.98975556558278,14.36352186704202,13.741208969246472,13.12271918284345,11.939134849749372,10.806589685187877,9.174376054709413,8.62527966428408,8.080612039176582,7.540319493951216,7.00434921746157 -Utility PV - Class 9/Conservative,44.87295492026974,48.37652078963508,47.41683719479482,46.17823631172405,44.93136126547377,43.68491333004726,42.43889738521538,41.1933210056127,39.94819497303068,38.70353391913255,37.45935713603619,36.21568960466722,34.972563307928496,33.730018919594,32.66369697004377,31.609426973742856,30.566928654333395,29.535926081079598,28.516147369746708,27.507324381989104,26.509192422235706,25.521489930907737,23.569632457334503,21.696694131753038,18.924093553258295,18.05853634439245,17.203235533081063,16.358010381380097,15.522684370340023 -Utility PV - Class 10/Advanced,48.33871926854236,52.64761138018304,49.06377596456464,45.259125870401256,41.523393504422785,37.86179927073614,34.27066712527823,30.746360988544883,27.285260464625644,23.883734094868107,20.538109328926158,17.24463819054895,13.999457338624762,10.79854084916018,10.456814151360867,10.115942728473708,9.775902485024005,9.43666868090574,9.098215884818483,8.760517924448923,8.423547833129113,8.08727779263885,7.348019482087018,6.639191046765816,5.574456559575879,5.26555867362562,4.957855129470765,4.651338257978619,4.346000470507299 -Utility PV - Class 10/Moderate,48.57909732193917,53.342697579707774,50.80522620397022,47.99594020398281,45.21012652873831,42.45576594758881,39.73155654149445,37.03615517920527,34.368166328755215,31.726128874667847,29.108500450353947,26.513638657866554,23.939778364602663,21.385004021608445,20.678324292261674,19.976658165131802,19.279899750155145,18.587942995523886,17.900681565875235,17.21800871419158,16.539817146786362,15.865998880626481,14.543471062002848,13.275563103850367,11.421289937493366,10.821902346418966,10.227469043460207,9.637928541599262,9.053220377246493 -Utility PV - Class 10/Conservative,48.91872164667046,54.336411890804996,53.29905818582381,51.95185842601444,50.595608957579856,49.23999818313453,47.88504659063398,46.53077942811551,45.17722754376235,43.82442842191388,42.47242746818658,41.12127961378967,39.77105133219844,38.42182319317838,37.25218603363753,36.0962060265795,34.95356359830042,33.82394455762886,32.707039751884295,31.602544722622053,30.510159360041527,29.429587554770162,27.264195344557475,25.18427768414377,22.081185269298807,21.13382199626254,20.19794563284958,19.273349081923108,18.35983019114665 +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 861bd25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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 8cf7c53..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Moderate,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Conservative,0.12395484157230552,0.12506089385523309,0.12555237461733498,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 +10 year CRF/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,0,17.72662919361613,17.82484756154081,17.858941899910576,17.892708566955662,17.928394862988867,17.966169023847392,18.006219496530452,18.04875806232421,18.094023556257074,18.142286319777302,18.193853560593947,18.249075842304652,18.308354990950562,18.328164499338353,18.348440622759576,18.36919999408947,18.390460043744245,18.412239047910806,18.434556180300437,18.4574315677448,18.480886349951778,18.102997741497422,17.71103768150145,16.81182602168964,16.811810947747787,16.8117954569641,16.81177953183525,16.811763153864305 -PTC/Moderate,0,17.72662919361613,17.82484756154081,17.858941899910576,17.892708566955662,17.928394862988867,17.966169023847392,18.006219496530452,18.04875806232421,18.094023556257074,18.142286319777302,18.193853560593947,18.249075842304652,18.308354990950562,18.328164499338353,18.348440622759576,18.36919999408947,18.390460043744245,18.412239047910806,18.434556180300437,18.4574315677448,18.480886349951778,18.102997741497422,17.71103768150145,16.81182602168964,16.811810947747787,16.8117954569641,16.81177953183525,16.811763153864305 -PTC/Conservative,0,17.72662919361613,17.82484756154081,17.858941899910576,17.892708566955662,17.928394862988867,17.966169023847392,18.006219496530452,18.04875806232421,18.094023556257074,18.142286319777302,18.193853560593947,18.249075842304652,18.308354990950562,18.328164499338353,18.348440622759576,18.36919999408947,18.390460043744245,18.412239047910806,18.434556180300437,18.4574315677448,18.480886349951778,18.102997741497422,17.71103768150145,16.81182602168964,16.811810947747787,16.8117954569641,16.81177953183525,16.811763153864305 -PVD/Advanced,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Moderate,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Conservative,0.8323847066597686,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PFF/Advanced,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Moderate,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Conservative,0.6973909768193436,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 +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,0.9349331950261537,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 +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/df_cff.csv b/tests/data/Solar_-_Utility_PV/Market/df_cff.csv index 5263a8a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 3ea8779..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06959513826228632,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Moderate,0.06959513826228632,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Conservative,0.06959513826228632,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Real - Advanced,0.041080234493167556,0.042873500165445,0.0436678097967218,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Moderate,0.041080234493167556,0.042873500165445,0.0436678097967218,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Conservative,0.041080234493167556,0.042873500165445,0.0436678097967218,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 +WACC 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 663451c..82e08e2 100644 --- a/tests/data/Solar_-_Utility_PV/Market/df_wacc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.058994431265642744,0.06088848169451744,0.06144615534706421,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Moderate,0.058994431265642744,0.06088848169451744,0.06144615534706421,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Conservative,0.058994431265642744,0.06088848169451744,0.06144615534706421,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Debt Fraction - Advanced,0.510990664048911,0.512948056415198,0.505944263836413,0.498571799851814,0.49078735044029,0.482555379812562,0.47383614486873,0.464585053506285,0.45475190179369,0.444279962461857,0.433104889769868,0.421153396087766,0.408341642680815,0.394573270001414,0.389968637729008,0.38525365004205,0.380424291624107,0.375476349969458,0.370405403127049,0.365206806520538,0.359875678758487,0.354406886347409,0.442202786259903,0.532616583493192,0.738000600771604,0.738004024087096,0.738007542067443,0.7380111586876,0.738014878148208 -Debt Fraction - Moderate,0.510990664048911,0.512948056415198,0.505944263836413,0.498571799851814,0.49078735044029,0.482555379812562,0.47383614486873,0.464585053506285,0.45475190179369,0.444279962461857,0.433104889769868,0.421153396087766,0.408341642680815,0.394573270001414,0.389968637729008,0.38525365004205,0.380424291624107,0.375476349969458,0.370405403127049,0.365206806520538,0.359875678758487,0.354406886347409,0.442202786259903,0.532616583493192,0.738000600771604,0.738004024087096,0.738007542067443,0.7380111586876,0.738014878148208 -Debt Fraction - Conservative,0.510990664048911,0.512948056415198,0.505944263836413,0.498571799851814,0.49078735044029,0.482555379812562,0.47383614486873,0.464585053506285,0.45475190179369,0.444279962461857,0.433104889769868,0.421153396087766,0.408341642680815,0.394573270001414,0.389968637729008,0.38525365004205,0.380424291624107,0.375476349969458,0.370405403127049,0.365206806520538,0.359875678758487,0.354406886347409,0.442202786259903,0.532616583493192,0.738000600771604,0.738004024087096,0.738007542067443,0.7380111586876,0.738014878148208 +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,0.06959513826228632,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Moderate,0.06959513826228632,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Conservative,0.06959513826228632,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Real - Advanced,0.041080234493167556,0.042873500165445,0.0436678097967218,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Moderate,0.041080234493167556,0.042873500165445,0.0436678097967218,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Conservative,0.041080234493167556,0.042873500165445,0.0436678097967218,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 +WACC 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 16d8b9a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 1/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 1/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 2/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 2/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 2/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 3/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 3/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 3/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 4/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 4/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 4/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 5/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 5/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 5/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 6/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 6/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 6/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 7/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 7/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 7/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 8/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 8/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 8/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 9/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 9/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 9/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 10/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 10/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 10/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 +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_gcc.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_gcc.csv index 8e39b44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 f0bb4ee..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,48.39264205743352,50.776561030188,47.96171764989471,45.202605011219156,42.49752537212992,39.84485384421817,37.24303410327732,34.69057444241882,32.186044131717736,29.728070053108667,27.3153335832464,24.94656770043457,22.62055429461428,20.336121661876398,20.04433451890992,19.754667863423016,19.46709836371165,19.181603034906708,18.89815923241579,18.61674464551702,18.337337291100727,18.0599155075549,17.784457948790447,17.510943578402483,17.239351663963884,16.969661771447587,16.701853759774128,16.435907775481084,16.17180424751114 -Utility PV - Class 1/Moderate,48.59990546731462,51.20907455866619,49.115229624262724,47.04530630965682,44.99887919623557,42.975533811470285,40.974866223152425,38.9964826552468,37.03999912378737,35.10504109138533,33.19124313904858,31.29824865412663,29.425709533298612,27.573285899614284,27.065123572918356,26.560813132462535,26.060310472349602,25.563572167501746,25.0705554603157,24.581218247638333,24.095519068053655,23.61341708947218,23.134872097014153,22.659844481178276,22.18829522628781,21.720185899206495,21.255478638316486,20.79413614275128,20.336121661876398 -Utility PV - Class 1/Conservative,48.874920501666644,51.78863393284473,50.70504092593894,49.62170256354837,48.53861278270837,47.45576571141383,46.37315566115975,45.29077711982893,44.20862474490775,43.12669335701278,42.044977933711614,40.963473603622425,39.882175640777795,38.801079459238935,37.99704264896601,37.201479479792916,36.414256877123584,35.63524453531287,34.8643148460855,34.10134282916235,33.346206065015416,32.59878462967541,31.858961031519474,31.12662014996923,30.40164917603204,29.683937554621394,28.97337692859454,28.269861084448046,27.573285899614284 -Utility PV - Class 2/Advanced,50.02670142658922,52.49607808124125,49.59050756758849,46.741944069294085,43.94866483085238,41.209020601688934,38.521431316927846,35.88438212379414,33.29641971715887,30.75614895254741,28.26222970899336,25.813373977566965,23.408343154341523,21.0459455190716,20.742236431488223,20.440784370835384,20.141563977529856,19.844550276143398,19.54971866802172,19.257044924076737,18.966505177747234,18.678075918123305,18.391733983229976,18.10745655346568,17.825221145191296,17.545005604465626,17.266788100923396,16.990547121791852,16.716261466042276 -Utility PV - Class 2/Moderate,50.23973135232185,52.94069867177517,50.779618740982066,48.64293124935152,46.53020696992413,44.44102764479093,42.37498557868712,40.331683254351425,38.310732968054786,36.31175648384909,34.33438470521849,32.37825736293303,30.44302271800962,28.528337278779222,28.00308190306841,27.481789226896773,26.964414078148135,26.450911979139864,25.941239133058847,25.4353524107224,24.933209337654734,24.434768081470054,23.939987439553462,23.448826827031432,22.96124626502342,22.477206369167124,21.99666833840943,21.51959394405591,21.0459455190716 -Utility PV - Class 2/Conservative,50.52039572910537,53.53220534584545,52.412130940480324,51.292319752764406,50.1727655156108,49.05346215932119,47.93440380387532,46.81558475157916,45.69699948005233,44.578642635536745,43.46050902650942,42.34259361758342,41.22489152368183,40.10739800447078,39.27892658047015,38.459077117135855,37.64771588639142,36.844711908561614,36.049936882188405,35.26326511598505,34.48457346285287,33.71374125588801,32.95065024630867,32.19518454323605,31.44723055526447,30.706676933759265,29.97341451782318,29.24733628087406,28.528337278779222 -Utility PV - Class 3/Advanced,52.50552709335733,55.07169503228451,51.9999017502595,48.991074602897704,46.0432353883932,43.154492733187354,40.32303693335031,37.54713520536627,34.825127303964386,32.15542147010413,29.536490676853443,26.966869144837023,24.44514910229691,21.96997776769508,21.661807559228524,21.355679756309392,21.051573725048673,20.749469116200025,20.449345860089384,20.151184161657433,19.85496449561183,19.560667601686397,19.26827448000415,18.977766386541575,18.689124828691423,18.402331560921326,18.117368580525817,17.834218123469256,17.552862660317306 -Utility PV - Class 3/Moderate,52.73699954873024,55.55442872599619,53.26978383378963,51.012342078054175,48.781601756058706,46.577074393273655,44.39828425099537,42.24476785978804,40.116073576905876,38.01176116602325,35.931401397748935,33.87457566953285,31.840875643692485,29.829902902392632,29.27730495252345,28.72900143729418,28.184942005126153,27.64507709874425,27.109357939310648,26.577736510945442,26.05016554562298,25.52659850843295,25.006989583195725,24.491293658422016,23.979466313606675,23.471463805847552,22.96724305678,22.466761639818248,21.96997776769508 -Utility PV - Class 3/Conservative,53.04879739882532,56.211339494081145,55.03520856034041,53.85935401754125,52.683769284946955,51.50844798908814,50.333383955666285,49.15857120183405,47.984003928831655,46.809676514960714,45.635583508877325,44.4617196231878,43.288079728331056,42.114658846733036,41.232251368232454,40.35955137414065,39.4963997942541,38.642641010753415,37.79812276513685,36.962696068146016,36.13621511257217,35.3185371888362,34.509522603240065,33.70903459879153,32.916939278508345,32.13310553111166,31.357404959022627,30.58971180857901,29.829902902392632 -Utility PV - Class 4/Advanced,55.128042389960015,57.800680454353696,54.55660307913203,51.38132336915681,48.27261306412155,45.22834399859075,42.246482088981686,39.325081796204756,36.46228101542203,33.656296350544736,30.905418736320613,28.208009375323446,25.56249596097856,22.96736916104459,22.652647685545546,22.339809053196575,22.028835926659767,21.71971119020908,21.412417945983158,21.10693951031964,20.803259410168778,20.501361379584228,20.201229356288867,19.90284747831372,19.606200080707946,19.311271692318066,19.018047032634577,18.726511008704218,18.436648712106138 -Utility PV - Class 4/Moderate,55.37801559019068,58.321668775038184,55.909136985165254,53.52651968099185,51.17324488013141,48.848756072895654,46.552511642049566,44.28398431262381,42.04266062969173,39.82804046220305,37.63963653113149,35.476973960342285,33.339589848718504,31.22703286220473,30.6455916922558,30.068779619687977,29.49654110487934,28.92882150321357,28.36556704686243,27.806724827019387,27.25224277657116,26.702069653194403,26.15615502286509,25.614449243768764,25.076903450599904,24.54346953923949,24.014100151799774,23.488748662025962,22.96736916104459 -Utility PV - Class 4/Conservative,55.719802585417824,59.041578570100754,57.806229482920735,56.57117070295701,55.336395318133,54.10189663407536,52.86766816560982,51.633703628652896,50.399996932477436,49.16654217233274,47.9333336223999,46.70036572906514,45.46763310449416,44.2351305204922,43.29786174047631,42.371347120805375,41.45540293915792,40.549849629099185,39.65451166334552,38.76921744093874,37.89379917817871,37.028092803168605,36.17193785383446,35.32517737928613,34.48765784439259,33.65922903745028,32.8397439808282,32.02905884447832,31.22703286220473 -Utility PV - Class 5/Advanced,58.02205965709135,60.820021356954655,57.39264438184582,54.039544059724605,50.758267220974595,47.54647258654149,44.401923991320665,41.322484143293046,38.30610886415373,35.35084176399217,32.45480930837825,29.616216241159638,26.833341330524085,24.10453340954042,23.779318627951227,23.455912717080786,23.134300058973086,22.81446522578767,22.49639297666795,22.180068254677536,21.865476183802762,21.552602066019595,21.241431378423087,20.931949770417727,20.62414306096701,20.317997235900638,20.013498445277804,19.710633000805043,19.4093873733073 -Utility PV - Class 5/Moderate,58.291120668634726,61.38057131370708,58.832936657812915,56.31761693480643,53.83398155043107,51.38141722668426,48.95932734876323,46.56713134566559,44.204264102128334,41.87017539979155,39.56432938565363,37.286204066048164,35.035290824518036,32.811093962094255,32.197536948038355,31.588962931562175,30.985310979051818,30.38652115636253,29.792534508149583,29.20329303771789,28.618739687375058,28.038818319272995,27.463473696723636,26.892651465975042,26.326298138434215,25.76436107332404,25.206788460761473,24.653529305245137,24.10453340954042 -Utility PV - Class 5/Conservative,58.65964306378753,62.15667974658361,60.856152229421866,59.55593033641701,58.2560067908034,56.95637454500487,55.657026771681984,54.3579568551958,53.059158383465466,51.760625140198854,50.462351097476336,49.1643304086691,47.86655740167457,46.56902657245243,45.5759533568693,44.59454611106877,43.624600829688625,42.665918230269526,41.71830361749944,40.78156675211048,39.85552172424338,38.93998683110304,38.034784458736546,37.13974096777266,36.254686582968766,35.379455286418164,34.5138847142772,33.65781605687741,32.811093962094255 -Utility PV - Class 6/Advanced,61.18546881450265,64.11876116878985,60.489598885977315,56.940921443542116,53.47001448759715,50.074289543153405,46.75127631699821,43.498615609500426,40.31405277410926,37.195431670921714,34.14068906717644,31.14784944308001,28.215020166140683,25.340387001300275,25.004300426753545,24.66992991315722,24.337261693380555,24.00628215963704,23.67697786090522,23.34933550040654,23.023341933138198,22.69898416345993,22.376249342732688,22.055124767008145,21.735597874767365,21.41765624470742,21.101287593574487,20.786479774042334,20.473220772634743 -Utility PV - Class 6/Moderate,61.476146453103496,64.72408720793457,62.027914689544254,59.36677034353713,56.73995569314819,54.14679175779954,51.58661831263398,49.05879318605183,46.56269159266551,44.09770549930959,41.66324302194374,39.25872785146551,36.88359870661187,34.537308812273494,33.88843146432219,33.24493843035239,32.60676250045341,31.973837588574895,31.346098708876013,30.723481952677222,30.105924465996647,29.49336442765356,28.88574102792202,28.282994447718465,27.685065838307345,27.091897301509825,26.50343187040065,25.919613490479108,25.340387001300275 -Utility PV - Class 6/Conservative,61.87479284073025,65.56350298288281,64.1916932256951,62.820205844001116,61.44903316219386,60.07816774641776,58.70760239512518,57.33733013007233,55.96734418773062,54.59763801109138,53.22820524184318,51.859039712902025,50.490135441275974,49.12148662124688,48.06673686160104,47.024689340842976,45.995116393027345,44.97779575342526,43.97251039944687,42.97904839714915,41.99720275310193,41.02677127139491,40.06755641557913,39.11936517534531,38.18200893775061,37.25530336281398,36.339068263308285,35.43312748858481,34.537308812273494 -Utility PV - Class 7/Advanced,64.49594597889201,67.57080635789336,63.73044705738019,59.97708867338018,56.30773968633477,52.71954950254967,49.20979975372873,45.775896286044954,42.41536176978231,39.12582886907162,35.90503391848806,32.75081105949,29.661086795025348,26.63387492525395,26.286363582495305,25.940477685432775,25.596205106270613,25.253533851722658,24.912452060840856,24.57294800289312,24.235010075288894,23.89862680155117,23.56378682933348,23.230478928480597,22.898691989131677,22.568415019864574,22.239637145880227,21.912347607225893,21.586535757056172 -Utility PV - Class 7/Moderate,64.80740434735169,68.21912696001458,65.36580869013721,62.550545189872565,59.77255935593923,57.031096179266804,54.32542189830499,51.654823195664015,49.01860643517264,46.41609693668801,43.84663828621364,41.30959167908275,38.804335294143456,36.33026369704578,35.645623842200585,34.9667434694457,34.293549733994375,33.62597102430376,32.963936935827036,32.3073782454411,31.656226886529293,31.010415924699462,30.36987953411823,29.73455297444314,29.104372568334707,28.479275679531522,27.85920069147153,27.244086986443616,26.63387492525395 -Utility PV - Class 7/Conservative,65.23948737475453,69.12878619418716,67.68237867949888,66.23631107078826,64.79057527505583,63.34516345419975,61.90006801505883,60.455281599918784,59.01079707745652,57.56660753409927,56.122706265776436,54.679086770043654,53.23574273855936,51.792668049895774,50.67197731212783,49.56515500436912,48.471945765050094,47.392100455377125,46.32537597110868,45.2715350611179,44.230346152458004,43.20158318166,42.185025432005794,41.18045737653102,40.18766852652376,39.20645328529613,38.23661080701609,37.27794486039621,36.33026369704578 -Utility PV - Class 8/Advanced,67.08081305685279,70.2785619461096,66.28398969812629,62.37994890329533,58.56332548554454,54.83115211269546,51.180599135069116,47.60896624226601,44.11367476629665,40.69226056807813,37.342367451856596,34.06174105858301,30.848223194838546,27.699746558718537,27.33844330463376,26.978827010735777,26.620885108312976,26.264605167947703,25.909974897267332,25.556982138746424,25.20561486755831,24.85586118947493,24.50770933881312,24.16114767642633,23.816164687740237,23.472748980831057,23.130889284545383,22.790574446660266,22.45179343208244 -Utility PV - Class 8/Moderate,67.40239173022381,70.94791884669522,67.97781337206867,65.04754660104278,62.156300769502906,59.30328145853706,56.487716697912035,53.70885611541325,50.96597012897159,48.258349178761826,45.58530299669065,42.946159910904036,40.340266183132876,37.766985376867865,37.05645986374953,36.35186677208752,35.65313160988316,34.96018113772391,34.272943342289196,33.59134741053449,32.91532370453293,32.24480373695507,31.579720147167325,30.920006677931063,30.26559815268419,29.616430453388496,28.972440498925764,28.333566224026914,27.699746558718537 -Utility PV - Class 8/Conservative,67.85449553544719,71.89968994145556,70.39530576866038,68.89127512636597,67.38758959717948,65.8842410288228,64.38122152377642,62.87852342940527,61.3761393285399,59.87406203048935,58.37228456246235,56.87080016137568,55.36960226602919,53.868684509628615,52.701100563849145,51.54805095863209,50.40926649844059,49.28448458592544,48.17344902118695,47.075909808316204,45.99162296890985,44.92035036226669,43.86185951198892,42.815923438723345,41.78232049879057,40.76083422846183,39.751253193654534,38.75337084482756,37.766985376867865 -Utility PV - Class 9/Advanced,70.49484133943939,73.84471126445504,69.63764638115673,65.52706649816058,61.50961659581849,57.582101162571426,53.741474289256395,49.984830549680574,46.30939658902599,42.712523351253466,39.19167888488008,35.74444167354574,32.368494443852015,29.061618408205113,28.686084425920228,28.312212898458796,27.93999195449718,27.569409851573784,27.200454973995928,26.83311583079533,26.467381053730616,26.10323939533562,25.740679727011887,25.379691037164175,25.020262429377684,24.662383120635695,24.306042439576533,23.95122982478863,23.59793482314261 -Utility PV - Class 9/Moderate,70.83549101526795,74.55358562795509,71.42495224466813,68.33893230074455,65.29463875058217,62.29121015397722,59.32780968690872,56.40362420289651,53.51786334156081,50.669758681294915,47.858562933217485,45.08354917380024,42.34401011377446,39.63925740110593,38.89243978655379,38.15189793108241,37.41755254248536,36.68932566964164,35.967140673998095,35.25092220178526,34.540596156944325,33.83608967474389,33.13733109606563,32.44424994233923,31.756776891106792,31.074843752198618,30.39838344450207,29.72732997330615,29.061618408205113 -Utility PV - Class 9/Conservative,71.318399037764,75.5700965348344,73.98891506859749,72.40810518023657,70.82765802265936,69.24756502742217,67.66781789384511,66.0884085786338,64.5093292859798,62.930572458114604,61.352130766293,59.77399710218321,58.19616456964241,56.61862647685795,55.38579875776603,54.168563446812904,52.9666271628209,51.77970382914876,50.6075144479739,49.44978688288793,48.3062556494504,47.17666171336313,46.06075229594379,44.958280686592644,43.86900606196114,42.79269331154457,41.72911286943449,40.67804055197832,39.63925740110593 -Utility PV - Class 10/Advanced,76.8266782495997,80.45287032577345,75.84670006156054,71.34880773981234,66.95534211681439,62.662638519495104,58.46720711322866,54.36572210482172,50.35501178776808,46.43204934812519,42.5939443590122,38.83793490002213,35.161380244998874,31.561754067832556,31.162016611447154,30.76384428047378,30.367226886555606,29.972154348462848,29.578616690294513,29.186604039724347,28.796106626289497,28.407114779720672,28.01961892831232,27.633609597331716,27.24907740746568,26.866013073303762,26.484407401856778,26.10425129110963,25.72553572860733 -Utility PV - Class 10/Moderate,77.20872079532764,81.2475031263499,77.82488476514419,74.45000601542246,71.12185123462494,67.8394346165328,64.60179902692197,61.408014898756946,58.25717918298812,55.1484143513428,52.08086744779484,49.05370918566279,46.066133087526744,43.11735466537002,42.30029795126788,41.49028604870182,40.687227721544765,39.89103331320721,39.1016147123186,38.318885319308286,37.54276001385851,36.77315512320258,36.00998839124253,35.253178948461425,34.50264728260604,33.75831521011723,33.020105848285105,32.287943588107765,31.561754067832556 -Utility PV - Class 10/Conservative,77.74849944723844,82.38353199088495,80.65979045977446,78.93645400817607,77.2135129913395,75.49095806828615,73.76878018994292,72.04697058782821,70.32552076325985,68.60442247705735,66.88366773971241,65.16324880200267,63.44315814602587,61.72338847663235,60.36967509715029,59.03351040088242,57.714556024250996,56.41248223541869,55.126967661032374,53.85769902327583,52.604370886780906,51.36668541496843,50.14435213541191,48.93708771383671,47.744615736386315,46.566666499805095,45.40297680920419,44.25328978309245,43.11735466537002 +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 861bd25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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 93bd61e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 +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_capex.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_capex.csv index 16d8b9a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 1/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 1/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 2/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 2/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 2/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 3/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 3/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 3/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 4/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 4/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 4/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 5/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 5/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 5/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 6/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 6/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 6/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 7/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 7/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 7/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 8/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 8/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 8/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 9/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 9/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 9/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 10/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 10/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 10/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 +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_gcc.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_gcc.csv index 8e39b44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 9f24d2b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,39.401183640282554,41.10298280871981,38.841648750735196,36.62543588347306,34.45294861163735,32.32285282842808,30.233872155511154,28.18478449620635,26.174418867764317,24.201652483193747,22.265408056969097,20.364651312222602,18.498388669807454,16.66566510199296,16.429782805348786,16.19562817838117,15.963182015118,15.73242539884738,15.503339696560227,15.275906553524129,15.05010788798475,14.825925885991168,14.603342996341745,14.382341925647077,14.16290563350685,13.945017327797409,13.728660460067017,13.513818721035886,13.300476036198072 -Utility PV - Class 1/Moderate,39.56993705665822,41.45309703002378,39.77267142283104,38.11159211917191,36.46950923507562,34.846082179070436,33.24097929142308,31.653877503533725,30.08446201596675,28.532425993739913,26.997470277621307,25.479303110296772,23.977639876371462,22.492202855260025,22.082968297838153,21.676854075918545,21.273824168215384,20.873843115571834,20.47687600978534,20.08288848270594,19.69184669559973,19.303717328769643,18.918467571426188,18.536065111800795,18.156478127494868,17.77967527605787,17.40562568578777,17.03429894674775,16.66566510199296 -Utility PV - Class 1/Conservative,39.79385369794187,41.922243000333395,41.05386231885945,40.18573628190074,39.317858826492596,38.45022408062991,37.58282635580768,36.71566013990871,35.848720090419384,34.98200102795627,34.11549793008696,33.24920592542963,32.38312028801685,31.517236431909854,30.870851537962693,30.23129241248862,29.598451683395904,28.97222421578594,28.352507054053298,27.73919936577293,27.13220238731078,26.531419371096156,25.936755534497227,25.348118010242843,24.765415798336647,24.18855971941131,23.617462369472765,23.052038075986577,22.492202855260025 -Utility PV - Class 2/Advanced,40.7316312154907,42.494910075056794,40.160719229687054,37.872686212529445,35.62939436375805,33.42948912097304,31.271674226478044,29.154708251298054,27.07740140127904,25.03861257529091,23.037246649496858,21.072251964986528,19.14261799890257,17.247373201605534,17.00183356773661,16.75813259090409,16.516249408889855,16.27616347940028,16.0378545738278,15.801302771161408,15.566488452041927,15.333392292957866,15.101995260577993,14.872278606216668,14.644223860428358,14.417812827727607,14.193027581431087,13.969850458618339,13.748264055207946 -Utility PV - Class 2/Moderate,40.905079716498456,42.85482480969693,41.12046521236294,39.40583451734634,37.710579532425044,36.03435639045864,34.37683018717418,32.73767463929966,31.11657176150169,29.5132115607287,27.927291746690575,26.35851745732095,24.806600998171493,23.27126159477987,22.8482670046256,22.428482586194107,22.01187144359281,21.598397254444563,21.18802425852388,20.78071724667026,20.376441549970405,19.975163029201553,19.576848064528352,19.181463545445958,18.788976860962254,18.399355890012487,18.012568992099542,17.6285849981537,17.247373201605534 -Utility PV - Class 2/Conservative,41.13359604007113,43.33364196789515,42.4360254557603,41.53867216127467,40.64157581735134,39.744730354292024,38.84812989207643,37.951768733010546,37.05564135471399,36.159742403428695,35.264066687631654,34.36860917193594,33.47336497126463,32.57832934528387,31.912323341543733,31.25326257183189,30.601039131835613,29.955547338059343,29.316683671045467,28.68434672032657,28.058437131048123,27.438857552202467,26.82551258641808,26.218308741249583,25.617154381916638,25.021959685441708,24.432636596138632,23.84909878240585,23.27126159477987 -Utility PV - Class 3/Advanced,42.749885668154405,44.579839363545595,42.11195965915857,39.69504547991272,37.32747280833798,35.007690653198175,32.73421655668992,30.505632472870154,28.32058097748381,26.177761774639965,24.07592847024075,22.0138855858465,19.99048578987944,18.004627325820852,17.755580412691202,17.50819863036856,17.262464944650098,17.018362560326658,16.775874916833704,16.53498568400144,16.29567875790148,16.05793825678725,15.82174851712566,15.58709408971743,15.353959735903732,15.12233042385677,14.892191324952003,14.663527810219898,14.436325446875001 -Utility PV - Class 3/Moderate,42.93835003658031,44.97060617231046,43.1369582387116,41.32530377261886,39.53523082177548,37.766338612308296,36.01823711453981,34.290546632646965,32.582897416406546,30.89492929342916,29.226291320428494,27.57664145220193,25.945646227114143,24.332980467979358,23.887930730146003,23.44635944680292,23.008225517673253,22.57348849745945,22.142108582589966,21.71404659829424,21.2892639859963,20.867722791017574,20.449385650579828,20.034215782099604,19.622176971765523,19.21323356339048,18.8073504475307,18.404493050864136,18.004627325820852 -Utility PV - Class 3/Conservative,43.19221516623496,45.50236711593573,44.55982745830101,43.61756419160787,42.67557073511959,41.733840715366796,40.79236795805096,39.85114648032473,38.91017048342835,37.96943434566344,37.02893261568607,36.08866000610255,35.148611387351835,34.20878178185984,33.499309994308234,32.79765795043845,32.103697321714,31.417302568086427,30.73835086275445,30.066722019343974,29.402298421418728,28.744964954234838,28.094608938656744,27.45112006715485,26.814390341808984,26.18431401424479,25.560787527433042,24.943709459285,24.332980467979358 -Utility PV - Class 4/Advanced,44.885131904106096,46.78891848613267,44.18249632553718,41.63174587389323,39.13484003325814,36.690035618040106,34.29566814981828,31.950147079906262,29.651951394402463,27.39962556237617,25.191775792836356,23.027066570378786,20.90421744303361,18.822000038944136,18.567744471061665,18.31502526405486,18.063828050201202,17.814138649550927,17.56594306666045,17.319227487399143,17.073978275827436,16.830181971144164,16.58782528470136,16.346895097084488,16.107378455256434,15.869262569763455,15.63253481200138,15.397182711540516,15.16319395350762 -Utility PV - Class 4/Moderate,45.088659538653275,47.210651930741236,45.274261198741314,43.36204917475582,41.47354689893839,39.60829843158736,37.76586034545075,35.94580124552856,34.14770131438415,32.37115188115686,30.615755012628306,28.88112312483929,27.166878613882957,25.47265350461568,25.004342876370085,24.53978139924889,24.07892376038775,23.621725384065293,23.16814241651991,22.718131711147947,22.27165081407199,21.828657950068184,21.389112008842012,20.95297253164229,20.52019969820334,20.09075431400603,19.66459779784812,19.241692169715314,18.822000038944136 -Utility PV - Class 4/Conservative,45.36694176488143,47.79340978849954,46.80341329041687,45.813707099550506,44.824284303823866,43.835138208863576,42.84626232949541,41.85765038163583,40.86929627455773,39.881194103510396,38.89333814267492,37.905722838437526,36.918342802963906,35.93119280805932,35.17752352597505,34.432517271682855,33.6960258464376,32.967904407291904,32.24801137275977,31.53620833164173,30.83235995488893,30.136333910388355,29.44800078055732,28.767233982639485,28.093909691599972,27.427906765521207,26.769106673405386,26.117393425293674,25.47265350461568 -Utility PV - Class 5/Advanced,47.241434452436884,49.233036691370884,46.47925560606783,43.78557066877725,41.149971836403616,38.57054268373678,36.04545455908975,33.57296121918619,31.151393892997476,28.77915673072916,26.45472259966734,24.176629193285514,21.943475424022846,19.753918073586853,19.491245266728374,19.230049504086068,18.97031780155506,18.712037337344885,18.455195449213658,18.19977963176448,17.945777533802413,17.693176955750232,17.441965847121338,17.192132304048133,16.94366456686447,16.69655101774044,16.450780178368287,16.206340707697866,15.963221399720407 -Utility PV - Class 5/Moderate,47.460503341332824,49.6867947791257,47.64190407806832,45.62312830137821,43.629950842832955,41.66186963523584,39.71839658143082,37.799057015936796,35.90338919501203,34.030943813155865,32.18128354423006,30.353982605539862,28.54862634335479,26.764810838477,26.270605629285022,25.780435879810284,25.294251895625653,24.812004804722196,24.333646540312753,23.859129824072838,23.388408149805723,22.921435767519075,22.45816766790074,21.998559567181907,21.5425678923761,21.09014976688309,20.64126299644685,20.195866055457476,19.753918073586853 -Utility PV - Class 5/Conservative,47.76055347188241,50.3150447221508,49.272814877152626,48.230890656311345,47.18926478286131,46.14793020922636,45.106880108067045,44.06610786374443,43.02560706417766,41.98537149307463,40.945395122515684,39.90567210587203,38.86619677104107,37.82696361398252,37.0283683069559,36.23917065497933,35.45920610770864,34.68831392793765,33.926337081914426,33.173122133418254,32.428519141448334,31.69238156138104,30.964566149459717,30.244932870486508,29.53334480859191,28.829668080963017,28.133771754416745,27.44552776470918,26.764810838477 -Utility PV - Class 6/Advanced,49.81707529040945,51.90332477361598,48.98731463607521,46.13641330977974,43.348398413165306,40.62115267681693,37.95265733064206,35.34098603273529,32.78429928351611,30.280839275938558,27.82892513870018,25.42694853460268,23.07336958069115,20.766713060645582,20.4953287335973,20.225346982421293,19.956756312753345,19.689545367656354,19.423702925304756,19.159217896722037,18.896079323569765,18.63427637598659,18.37379835047579,18.114634667839923,17.856774871161253,17.600208623826653,17.344925707595614,17.090916020710328,16.83816957604646 -Utility PV - Class 6/Moderate,50.0537443899193,52.39332853274893,50.22914254628553,48.09325975843439,45.985108409592506,43.90413307261127,41.84979401045337,39.821566568223396,37.81894059714237,35.84141990825217,33.888521753827916,31.95977633464975,30.05472633144017,28.172926458912972,27.650239825208182,27.1319133011359,26.617892095545063,26.10812234117869,25.60255107503166,25.101126219215182,24.60379656231239,24.11051174121027,23.621222223393538,23.13587928968652,22.65443501742969,22.17684226407798,21.703054651208227,21.233026548923952,20.766713060645582 -Utility PV - Class 6/Conservative,50.378321409454124,53.072824967069344,51.973470242364264,50.874437893152916,49.775720243828296,48.677309860534834,47.57919954172488,46.48138230915467,45.38385139929559,44.28660025513898,43.18962251837342,42.092912021914906,40.99646278277149,39.90026899522505,39.05201547597768,38.21399454937415,37.38602259068615,36.5679203354068,35.759512750749785,34.960628911662376,34.17110188116869,33.3907685948676,32.61946974941849,31.85704969485475,31.103356330573142,30.358241004853266,29.62155841776837,28.893166527354776,28.172926458912972 -Utility PV - Class 7/Advanced,52.51245857897348,54.697711616361964,51.611905507631896,48.59646949858426,45.64895590657109,42.76703451879303,39.94848514293348,37.19119076809704,34.4931312728797,31.852377625407346,29.267086526989434,26.73549545685113,24.255918080394167,21.826739987731493,21.546200199133125,21.26699037753732,20.989100346323333,20.712520046238456,20.43723953341437,20.163248977430335,19.89053865942176,19.619098970232695,19.348920408611075,19.079993579445254,18.812309192040775,18.545858058436014,18.280631091755687,18.01661930460106,17.753813807475762 -Utility PV - Class 7/Moderate,52.76604730342084,55.22251892947803,52.9321119174038,50.672448584289874,48.44289334250554,46.242829069752766,44.071656377953275,41.928792921077694,39.813672739195944,37.725745636267135,35.664476589399506,33.629345187503546,31.619845097432425,29.635483555859903,29.083967754413695,28.537115634116827,27.994867824733515,27.457165969253346,26.9239527021159,26.39517162800221,25.87076730117566,25.350685205355667,24.834871734107782,24.323274171734678,23.81584067465284,23.312520253240624,22.81326275414326,22.318018843021648,21.826739987731493 -Utility PV - Class 7/Conservative,53.11784836215087,55.95887655404736,54.79973992683651,53.64094320560333,52.48247829734834,51.32433736396969,50.166512812306216,49.0089972846436,47.85178364965878,46.69486499377896,45.538234612933564,44.38188600467823,43.22581286067137,42.07000905948524,41.16865365521493,40.27847051677923,39.39925369253754,38.530802253639756,37.67292014201164,36.82541602382335,35.98810314821187,35.160799211038835,34.34332622347599,33.53551038521976,32.73718196214603,31.948175168224942,31.168328051523538,30.397482384132473,29.635483555859903 -Utility PV - Class 8/Advanced,54.61705171740098,56.88960545742966,53.67988412019734,50.543388338015355,47.477570183492645,44.48000404471265,41.548378867337696,38.68049103230328,35.87423780331935,33.12761128673445,30.438692853409854,27.805647978305867,25.22672145867606,22.700232976236556,22.40856064878234,22.118268653038854,21.829346441259847,21.54178358727192,21.255569784419407,20.970694843557776,20.687148691094077,20.404921367072976,20.124003023307033,19.844383921549856,19.566054431710892,19.289005030110598,19.013226297774782,18.73870891876702,18.46544367855799 -Utility PV - Class 8/Moderate,54.87888037203927,57.4314413876202,55.04726855545882,52.69527948429789,50.37480544895786,48.08519722543098,45.8258243174956,43.596074224490835,41.39535174738315,39.223078330507214,37.078691436586986,34.961643952845456,32.87140362619137,30.807452525635835,30.23509669913752,29.667544719957743,29.104735867197505,28.546610449401022,27.99310978256309,27.444176168706004,26.89975287500866,26.3597841134711,25.824215021098237,25.29299164058709,24.76606090150243,24.24337060192639,23.724869390567683,23.2105067493172,22.700232976236556 -Utility PV - Class 8/Conservative,55.24698230441435,58.20188802977292,56.9962894841521,55.79104446903209,54.58614456701999,53.3815816258377,52.17734774796572,50.973435280768946,49.769836807077965,48.5665451362018,47.3635532953492,46.160854521436924,44.95844225326482,43.756310124038656,42.81722307770448,41.88984480229456,40.97395819127258,40.06935146377105,39.175818002476355,38.293156197394964,37.42116929525356,36.55966525429742,35.70845660426298,34.867360311310726,34.03619764771482,33.214794066115225,32.40297907814715,31.60058613727125,30.807452525635835 -Utility PV - Class 9/Advanced,57.396746100602165,59.77635814708375,56.39583261611427,53.093342121870926,49.86614258455208,46.71162275324878,43.62729574084532,40.610791252838894,37.65984843847576,34.77230930163389,31.94611261656958,29.179288300216026,26.469952198361355,23.81630124789347,23.51318454644305,23.211429125549113,22.91102498880749,22.61196225314555,22.314231146889522,22.017822007878475,21.722725281623397,21.42893151951001,21.136431377044055,20.845215612137576,20.55527508343514,20.26660074867865,19.979183663109616,19.693014977907886,19.408085938665522 -Utility PV - Class 9/Moderate,57.67410232385598,60.35018296281245,57.838702552156235,55.36164429587444,52.91828315391664,50.50791544746087,48.12985800777793,45.783447370313525,43.46803901085666,41.18300662093473,38.92774141981849,36.701651500738905,34.50416120911458,32.33471055076588,31.73310894066752,31.13658908132746,30.545086346472264,29.95853721170558,29.376879230847795,28.800051012891213,28.22799219955174,27.66064344339911,27.097946386547804,26.53984363989192,25.986278762867396,25.43719624372606,24.892541480305987,24.352260761283635,23.81630124789347 -Utility PV - Class 9/Conservative,58.06728498276414,61.17303566261416,59.905892528213926,58.6391209716897,57.37271214594917,56.10665748254867,54.8409486808083,53.57557769743367,52.31053673661635,51.04581824058784,49.78141488060293,48.51731954832983,47.25352534762572,45.99002558667796,44.99841702309434,44.01936976766063,43.0526472145609,42.098018653372385,41.15525908679621,40.224149055103496,39.304474467010316,38.396026436708176,37.49860112679097,36.61199959683057,35.73602765736597,34.87049572908155,34.01521870696064,33.17001582921073,32.33471055076588 -Utility PV - Class 10/Advanced,62.55211390592792,65.12557918104024,61.42421554203798,57.81041120502147,54.28101850697453,50.83304485506443,47.46364273784005,44.17010055709538,40.94983419616377,37.800379250933574,34.71938385884909,31.704602068843872,28.75388770175889,25.865188656499612,25.542637208520862,25.221369792133693,24.90137775170963,24.582652527624063,24.26518565455871,23.94896875984716,23.633993561862162,23.320251868443176,23.007735575363057,22.696436664832504,22.386347204041144,22.077459343734088,21.769765316822806,21.46325743702933,21.15792809756266 -Utility PV - Class 10/Moderate,62.863172113594324,65.76882436501242,63.0212582525462,60.31224972484133,57.64096921404687,55.0066119946237,52.40839718542406,49.84556680469992,47.317384874407814,44.823136570489,42.362127416083275,39.93368251488601,37.537145822083964,35.17187945051051,34.513647651756635,33.86111982944568,33.21422165551973,32.572880098365076,31.937023394393663,31.30658102037729,30.68148366651103,30.061663210183312,29.447052690430898,28.83758628305764,28.233199276396764,27.6338280476972,27.039410040114877,26.449883740291018,25.865188656499612 -Utility PV - Class 10/Conservative,63.30265871496237,66.68842533722936,65.30703598169544,63.926051705673615,62.545462864413615,61.16526011693683,59.78543441417017,58.40597698763203,57.02687933864022,55.6481332280143,54.26973066624593,52.89166390411277,51.51392542371253,50.13650792989559,49.04758758560609,47.97280484595123,46.91188683808113,45.86456765503551,44.83058813511942,43.80969564960499,42.80164389839527,41.8061927133038,40.82310786862132,39.85216089865652,38.89312892195345,37.945794471902296,37.009945333474136,36.085374385822966,35.17187945051051 +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 861bd25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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 93bd61e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 +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_capex.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_capex.csv index 16d8b9a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 1/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 1/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 2/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 2/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 2/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 3/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 3/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 3/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 4/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 4/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 4/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 5/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 5/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 5/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 6/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 6/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 6/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 7/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 7/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 7/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 8/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 8/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 8/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 9/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 9/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 9/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 -Utility PV - Class 10/Advanced,1483.0915114265297,1611.3481991368405,1533.9928808219845,1456.6375625071282,1379.2822441922717,1301.926925877415,1224.5716075625585,1147.216289247702,1069.8609709328455,992.5056526179889,915.1503343031326,837.7950159882758,760.4396976734193,683.0843793585633,675.0603302822576,667.0362812059519,659.0122321296462,650.9881830533407,642.9641339770349,634.9400849007293,626.9160358244236,618.8919867481178,610.8679376718122,602.8438885955065,594.8198395192007,586.7957904428952,578.7717413665894,570.7476922902838,562.7236432139779 -Utility PV - Class 10/Moderate,1483.0915114265297,1611.3481991368405,1551.699820439336,1492.0514417418312,1432.4030630443265,1372.754684346822,1313.1063056493174,1253.4579269518124,1193.8095482543079,1134.161169556803,1074.5127908592988,1014.8644121617941,955.2160334642896,895.567654766785,881.4021030729035,867.236551379022,853.0709996851406,838.9054479912592,824.7398962973776,810.5743446034961,796.4087929096147,782.2432412157331,768.0776895218517,753.9121378279702,739.7465861340886,725.5810344402073,711.4154827463257,697.2499310524443,683.0843793585633 -Utility PV - Class 10/Conservative,1483.0915114265297,1611.3481991368405,1576.2003932786756,1541.0525874205105,1505.9047815623453,1470.7569757041804,1435.609169846015,1400.4613639878498,1365.3135581296845,1330.1657522715193,1295.017946413354,1259.8701405551888,1224.722334697023,1189.574528838857,1169.9740705673858,1150.3736122959144,1130.7731540244429,1111.1726957529715,1091.5722374815002,1071.971779210029,1052.3713209385576,1032.770862667086,1013.1704043956145,993.5699461241431,973.9694878526718,954.3690295812004,934.7685713097289,915.1681130382576,895.567654766785 +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_gcc.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_gcc.csv index 8e39b44..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 9f24d2b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,39.401183640282554,41.10298280871981,38.841648750735196,36.62543588347306,34.45294861163735,32.32285282842808,30.233872155511154,28.18478449620635,26.174418867764317,24.201652483193747,22.265408056969097,20.364651312222602,18.498388669807454,16.66566510199296,16.429782805348786,16.19562817838117,15.963182015118,15.73242539884738,15.503339696560227,15.275906553524129,15.05010788798475,14.825925885991168,14.603342996341745,14.382341925647077,14.16290563350685,13.945017327797409,13.728660460067017,13.513818721035886,13.300476036198072 -Utility PV - Class 1/Moderate,39.56993705665822,41.45309703002378,39.77267142283104,38.11159211917191,36.46950923507562,34.846082179070436,33.24097929142308,31.653877503533725,30.08446201596675,28.532425993739913,26.997470277621307,25.479303110296772,23.977639876371462,22.492202855260025,22.082968297838153,21.676854075918545,21.273824168215384,20.873843115571834,20.47687600978534,20.08288848270594,19.69184669559973,19.303717328769643,18.918467571426188,18.536065111800795,18.156478127494868,17.77967527605787,17.40562568578777,17.03429894674775,16.66566510199296 -Utility PV - Class 1/Conservative,39.79385369794187,41.922243000333395,41.05386231885945,40.18573628190074,39.317858826492596,38.45022408062991,37.58282635580768,36.71566013990871,35.848720090419384,34.98200102795627,34.11549793008696,33.24920592542963,32.38312028801685,31.517236431909854,30.870851537962693,30.23129241248862,29.598451683395904,28.97222421578594,28.352507054053298,27.73919936577293,27.13220238731078,26.531419371096156,25.936755534497227,25.348118010242843,24.765415798336647,24.18855971941131,23.617462369472765,23.052038075986577,22.492202855260025 -Utility PV - Class 2/Advanced,40.7316312154907,42.494910075056794,40.160719229687054,37.872686212529445,35.62939436375805,33.42948912097304,31.271674226478044,29.154708251298054,27.07740140127904,25.03861257529091,23.037246649496858,21.072251964986528,19.14261799890257,17.247373201605534,17.00183356773661,16.75813259090409,16.516249408889855,16.27616347940028,16.0378545738278,15.801302771161408,15.566488452041927,15.333392292957866,15.101995260577993,14.872278606216668,14.644223860428358,14.417812827727607,14.193027581431087,13.969850458618339,13.748264055207946 -Utility PV - Class 2/Moderate,40.905079716498456,42.85482480969693,41.12046521236294,39.40583451734634,37.710579532425044,36.03435639045864,34.37683018717418,32.73767463929966,31.11657176150169,29.5132115607287,27.927291746690575,26.35851745732095,24.806600998171493,23.27126159477987,22.8482670046256,22.428482586194107,22.01187144359281,21.598397254444563,21.18802425852388,20.78071724667026,20.376441549970405,19.975163029201553,19.576848064528352,19.181463545445958,18.788976860962254,18.399355890012487,18.012568992099542,17.6285849981537,17.247373201605534 -Utility PV - Class 2/Conservative,41.13359604007113,43.33364196789515,42.4360254557603,41.53867216127467,40.64157581735134,39.744730354292024,38.84812989207643,37.951768733010546,37.05564135471399,36.159742403428695,35.264066687631654,34.36860917193594,33.47336497126463,32.57832934528387,31.912323341543733,31.25326257183189,30.601039131835613,29.955547338059343,29.316683671045467,28.68434672032657,28.058437131048123,27.438857552202467,26.82551258641808,26.218308741249583,25.617154381916638,25.021959685441708,24.432636596138632,23.84909878240585,23.27126159477987 -Utility PV - Class 3/Advanced,42.749885668154405,44.579839363545595,42.11195965915857,39.69504547991272,37.32747280833798,35.007690653198175,32.73421655668992,30.505632472870154,28.32058097748381,26.177761774639965,24.07592847024075,22.0138855858465,19.99048578987944,18.004627325820852,17.755580412691202,17.50819863036856,17.262464944650098,17.018362560326658,16.775874916833704,16.53498568400144,16.29567875790148,16.05793825678725,15.82174851712566,15.58709408971743,15.353959735903732,15.12233042385677,14.892191324952003,14.663527810219898,14.436325446875001 -Utility PV - Class 3/Moderate,42.93835003658031,44.97060617231046,43.1369582387116,41.32530377261886,39.53523082177548,37.766338612308296,36.01823711453981,34.290546632646965,32.582897416406546,30.89492929342916,29.226291320428494,27.57664145220193,25.945646227114143,24.332980467979358,23.887930730146003,23.44635944680292,23.008225517673253,22.57348849745945,22.142108582589966,21.71404659829424,21.2892639859963,20.867722791017574,20.449385650579828,20.034215782099604,19.622176971765523,19.21323356339048,18.8073504475307,18.404493050864136,18.004627325820852 -Utility PV - Class 3/Conservative,43.19221516623496,45.50236711593573,44.55982745830101,43.61756419160787,42.67557073511959,41.733840715366796,40.79236795805096,39.85114648032473,38.91017048342835,37.96943434566344,37.02893261568607,36.08866000610255,35.148611387351835,34.20878178185984,33.499309994308234,32.79765795043845,32.103697321714,31.417302568086427,30.73835086275445,30.066722019343974,29.402298421418728,28.744964954234838,28.094608938656744,27.45112006715485,26.814390341808984,26.18431401424479,25.560787527433042,24.943709459285,24.332980467979358 -Utility PV - Class 4/Advanced,44.885131904106096,46.78891848613267,44.18249632553718,41.63174587389323,39.13484003325814,36.690035618040106,34.29566814981828,31.950147079906262,29.651951394402463,27.39962556237617,25.191775792836356,23.027066570378786,20.90421744303361,18.822000038944136,18.567744471061665,18.31502526405486,18.063828050201202,17.814138649550927,17.56594306666045,17.319227487399143,17.073978275827436,16.830181971144164,16.58782528470136,16.346895097084488,16.107378455256434,15.869262569763455,15.63253481200138,15.397182711540516,15.16319395350762 -Utility PV - Class 4/Moderate,45.088659538653275,47.210651930741236,45.274261198741314,43.36204917475582,41.47354689893839,39.60829843158736,37.76586034545075,35.94580124552856,34.14770131438415,32.37115188115686,30.615755012628306,28.88112312483929,27.166878613882957,25.47265350461568,25.004342876370085,24.53978139924889,24.07892376038775,23.621725384065293,23.16814241651991,22.718131711147947,22.27165081407199,21.828657950068184,21.389112008842012,20.95297253164229,20.52019969820334,20.09075431400603,19.66459779784812,19.241692169715314,18.822000038944136 -Utility PV - Class 4/Conservative,45.36694176488143,47.79340978849954,46.80341329041687,45.813707099550506,44.824284303823866,43.835138208863576,42.84626232949541,41.85765038163583,40.86929627455773,39.881194103510396,38.89333814267492,37.905722838437526,36.918342802963906,35.93119280805932,35.17752352597505,34.432517271682855,33.6960258464376,32.967904407291904,32.24801137275977,31.53620833164173,30.83235995488893,30.136333910388355,29.44800078055732,28.767233982639485,28.093909691599972,27.427906765521207,26.769106673405386,26.117393425293674,25.47265350461568 -Utility PV - Class 5/Advanced,47.241434452436884,49.233036691370884,46.47925560606783,43.78557066877725,41.149971836403616,38.57054268373678,36.04545455908975,33.57296121918619,31.151393892997476,28.77915673072916,26.45472259966734,24.176629193285514,21.943475424022846,19.753918073586853,19.491245266728374,19.230049504086068,18.97031780155506,18.712037337344885,18.455195449213658,18.19977963176448,17.945777533802413,17.693176955750232,17.441965847121338,17.192132304048133,16.94366456686447,16.69655101774044,16.450780178368287,16.206340707697866,15.963221399720407 -Utility PV - Class 5/Moderate,47.460503341332824,49.6867947791257,47.64190407806832,45.62312830137821,43.629950842832955,41.66186963523584,39.71839658143082,37.799057015936796,35.90338919501203,34.030943813155865,32.18128354423006,30.353982605539862,28.54862634335479,26.764810838477,26.270605629285022,25.780435879810284,25.294251895625653,24.812004804722196,24.333646540312753,23.859129824072838,23.388408149805723,22.921435767519075,22.45816766790074,21.998559567181907,21.5425678923761,21.09014976688309,20.64126299644685,20.195866055457476,19.753918073586853 -Utility PV - Class 5/Conservative,47.76055347188241,50.3150447221508,49.272814877152626,48.230890656311345,47.18926478286131,46.14793020922636,45.106880108067045,44.06610786374443,43.02560706417766,41.98537149307463,40.945395122515684,39.90567210587203,38.86619677104107,37.82696361398252,37.0283683069559,36.23917065497933,35.45920610770864,34.68831392793765,33.926337081914426,33.173122133418254,32.428519141448334,31.69238156138104,30.964566149459717,30.244932870486508,29.53334480859191,28.829668080963017,28.133771754416745,27.44552776470918,26.764810838477 -Utility PV - Class 6/Advanced,49.81707529040945,51.90332477361598,48.98731463607521,46.13641330977974,43.348398413165306,40.62115267681693,37.95265733064206,35.34098603273529,32.78429928351611,30.280839275938558,27.82892513870018,25.42694853460268,23.07336958069115,20.766713060645582,20.4953287335973,20.225346982421293,19.956756312753345,19.689545367656354,19.423702925304756,19.159217896722037,18.896079323569765,18.63427637598659,18.37379835047579,18.114634667839923,17.856774871161253,17.600208623826653,17.344925707595614,17.090916020710328,16.83816957604646 -Utility PV - Class 6/Moderate,50.0537443899193,52.39332853274893,50.22914254628553,48.09325975843439,45.985108409592506,43.90413307261127,41.84979401045337,39.821566568223396,37.81894059714237,35.84141990825217,33.888521753827916,31.95977633464975,30.05472633144017,28.172926458912972,27.650239825208182,27.1319133011359,26.617892095545063,26.10812234117869,25.60255107503166,25.101126219215182,24.60379656231239,24.11051174121027,23.621222223393538,23.13587928968652,22.65443501742969,22.17684226407798,21.703054651208227,21.233026548923952,20.766713060645582 -Utility PV - Class 6/Conservative,50.378321409454124,53.072824967069344,51.973470242364264,50.874437893152916,49.775720243828296,48.677309860534834,47.57919954172488,46.48138230915467,45.38385139929559,44.28660025513898,43.18962251837342,42.092912021914906,40.99646278277149,39.90026899522505,39.05201547597768,38.21399454937415,37.38602259068615,36.5679203354068,35.759512750749785,34.960628911662376,34.17110188116869,33.3907685948676,32.61946974941849,31.85704969485475,31.103356330573142,30.358241004853266,29.62155841776837,28.893166527354776,28.172926458912972 -Utility PV - Class 7/Advanced,52.51245857897348,54.697711616361964,51.611905507631896,48.59646949858426,45.64895590657109,42.76703451879303,39.94848514293348,37.19119076809704,34.4931312728797,31.852377625407346,29.267086526989434,26.73549545685113,24.255918080394167,21.826739987731493,21.546200199133125,21.26699037753732,20.989100346323333,20.712520046238456,20.43723953341437,20.163248977430335,19.89053865942176,19.619098970232695,19.348920408611075,19.079993579445254,18.812309192040775,18.545858058436014,18.280631091755687,18.01661930460106,17.753813807475762 -Utility PV - Class 7/Moderate,52.76604730342084,55.22251892947803,52.9321119174038,50.672448584289874,48.44289334250554,46.242829069752766,44.071656377953275,41.928792921077694,39.813672739195944,37.725745636267135,35.664476589399506,33.629345187503546,31.619845097432425,29.635483555859903,29.083967754413695,28.537115634116827,27.994867824733515,27.457165969253346,26.9239527021159,26.39517162800221,25.87076730117566,25.350685205355667,24.834871734107782,24.323274171734678,23.81584067465284,23.312520253240624,22.81326275414326,22.318018843021648,21.826739987731493 -Utility PV - Class 7/Conservative,53.11784836215087,55.95887655404736,54.79973992683651,53.64094320560333,52.48247829734834,51.32433736396969,50.166512812306216,49.0089972846436,47.85178364965878,46.69486499377896,45.538234612933564,44.38188600467823,43.22581286067137,42.07000905948524,41.16865365521493,40.27847051677923,39.39925369253754,38.530802253639756,37.67292014201164,36.82541602382335,35.98810314821187,35.160799211038835,34.34332622347599,33.53551038521976,32.73718196214603,31.948175168224942,31.168328051523538,30.397482384132473,29.635483555859903 -Utility PV - Class 8/Advanced,54.61705171740098,56.88960545742966,53.67988412019734,50.543388338015355,47.477570183492645,44.48000404471265,41.548378867337696,38.68049103230328,35.87423780331935,33.12761128673445,30.438692853409854,27.805647978305867,25.22672145867606,22.700232976236556,22.40856064878234,22.118268653038854,21.829346441259847,21.54178358727192,21.255569784419407,20.970694843557776,20.687148691094077,20.404921367072976,20.124003023307033,19.844383921549856,19.566054431710892,19.289005030110598,19.013226297774782,18.73870891876702,18.46544367855799 -Utility PV - Class 8/Moderate,54.87888037203927,57.4314413876202,55.04726855545882,52.69527948429789,50.37480544895786,48.08519722543098,45.8258243174956,43.596074224490835,41.39535174738315,39.223078330507214,37.078691436586986,34.961643952845456,32.87140362619137,30.807452525635835,30.23509669913752,29.667544719957743,29.104735867197505,28.546610449401022,27.99310978256309,27.444176168706004,26.89975287500866,26.3597841134711,25.824215021098237,25.29299164058709,24.76606090150243,24.24337060192639,23.724869390567683,23.2105067493172,22.700232976236556 -Utility PV - Class 8/Conservative,55.24698230441435,58.20188802977292,56.9962894841521,55.79104446903209,54.58614456701999,53.3815816258377,52.17734774796572,50.973435280768946,49.769836807077965,48.5665451362018,47.3635532953492,46.160854521436924,44.95844225326482,43.756310124038656,42.81722307770448,41.88984480229456,40.97395819127258,40.06935146377105,39.175818002476355,38.293156197394964,37.42116929525356,36.55966525429742,35.70845660426298,34.867360311310726,34.03619764771482,33.214794066115225,32.40297907814715,31.60058613727125,30.807452525635835 -Utility PV - Class 9/Advanced,57.396746100602165,59.77635814708375,56.39583261611427,53.093342121870926,49.86614258455208,46.71162275324878,43.62729574084532,40.610791252838894,37.65984843847576,34.77230930163389,31.94611261656958,29.179288300216026,26.469952198361355,23.81630124789347,23.51318454644305,23.211429125549113,22.91102498880749,22.61196225314555,22.314231146889522,22.017822007878475,21.722725281623397,21.42893151951001,21.136431377044055,20.845215612137576,20.55527508343514,20.26660074867865,19.979183663109616,19.693014977907886,19.408085938665522 -Utility PV - Class 9/Moderate,57.67410232385598,60.35018296281245,57.838702552156235,55.36164429587444,52.91828315391664,50.50791544746087,48.12985800777793,45.783447370313525,43.46803901085666,41.18300662093473,38.92774141981849,36.701651500738905,34.50416120911458,32.33471055076588,31.73310894066752,31.13658908132746,30.545086346472264,29.95853721170558,29.376879230847795,28.800051012891213,28.22799219955174,27.66064344339911,27.097946386547804,26.53984363989192,25.986278762867396,25.43719624372606,24.892541480305987,24.352260761283635,23.81630124789347 -Utility PV - Class 9/Conservative,58.06728498276414,61.17303566261416,59.905892528213926,58.6391209716897,57.37271214594917,56.10665748254867,54.8409486808083,53.57557769743367,52.31053673661635,51.04581824058784,49.78141488060293,48.51731954832983,47.25352534762572,45.99002558667796,44.99841702309434,44.01936976766063,43.0526472145609,42.098018653372385,41.15525908679621,40.224149055103496,39.304474467010316,38.396026436708176,37.49860112679097,36.61199959683057,35.73602765736597,34.87049572908155,34.01521870696064,33.17001582921073,32.33471055076588 -Utility PV - Class 10/Advanced,62.55211390592792,65.12557918104024,61.42421554203798,57.81041120502147,54.28101850697453,50.83304485506443,47.46364273784005,44.17010055709538,40.94983419616377,37.800379250933574,34.71938385884909,31.704602068843872,28.75388770175889,25.865188656499612,25.542637208520862,25.221369792133693,24.90137775170963,24.582652527624063,24.26518565455871,23.94896875984716,23.633993561862162,23.320251868443176,23.007735575363057,22.696436664832504,22.386347204041144,22.077459343734088,21.769765316822806,21.46325743702933,21.15792809756266 -Utility PV - Class 10/Moderate,62.863172113594324,65.76882436501242,63.0212582525462,60.31224972484133,57.64096921404687,55.0066119946237,52.40839718542406,49.84556680469992,47.317384874407814,44.823136570489,42.362127416083275,39.93368251488601,37.537145822083964,35.17187945051051,34.513647651756635,33.86111982944568,33.21422165551973,32.572880098365076,31.937023394393663,31.30658102037729,30.68148366651103,30.061663210183312,29.447052690430898,28.83758628305764,28.233199276396764,27.6338280476972,27.039410040114877,26.449883740291018,25.865188656499612 -Utility PV - Class 10/Conservative,63.30265871496237,66.68842533722936,65.30703598169544,63.926051705673615,62.545462864413615,61.16526011693683,59.78543441417017,58.40597698763203,57.02687933864022,55.6481332280143,54.26973066624593,52.89166390411277,51.51392542371253,50.13650792989559,49.04758758560609,47.97280484595123,46.91188683808113,45.86456765503551,44.83058813511942,43.80969564960499,42.80164389839527,41.8061927133038,40.82310786862132,39.85216089865652,38.89312892195345,37.945794471902296,37.009945333474136,36.085374385822966,35.17187945051051 +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 861bd25..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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 93bd61e..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 -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 -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 -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 -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 +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,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -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 +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/df_cff.csv b/tests/data/Solar_-_Utility_PV/R&D/df_cff.csv index 5263a8a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 03a1a5a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 5e484a1..4234588 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/df_wacc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/df_wacc.csv @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -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 -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 -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 -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 -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 +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/Utility-Scale_Battery_Storage/Market/20/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_capex.csv index 8079fb9..318f43a 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_capex.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_capex.csv @@ -1,16 +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,1289.8195995781248,1277.6541192233199,1072.8681168681826,867.630799693061,835.3856764197699,803.1118071298195,770.8877786504419,738.6782438640995,705.7889865218744,695.1450997423281,684.5012278155018,674.5175084623882,663.8730248280775,652.5230361789042,642.542599635998,631.89725227269,621.2518615246457,610.6064246459874,600.6341151654649,589.9880945038824,578.6216831262187,567.9748915580448,558.0066864315492,547.359233831334,536.7116214764729,526.0638369185114,516.1073687856924,505.4590742301474,494.0675714486922 -Utility-Scale Battery Storage - 2Hr/Moderate,1289.8195995781248,1277.6541192233199,1200.2020960299217,1068.4564695856182,1042.975960629618,1017.5426082872996,992.1621130507434,966.8411327889401,941.5874925412656,930.0826549205973,918.5698141799203,907.0486585268286,895.5188597597196,883.9800721739134,872.4319313790785,860.8740530194698,849.3060313875246,837.727437920304,826.1378195670678,814.5366970149054,802.9235627578175,791.2978789928899,779.6590753252219,768.006546261017,756.3396484656666,744.6576977607166,732.9599658302371,721.245676603254,709.5140022744466 -Utility-Scale Battery Storage - 2Hr/Conservative,1289.8195995781248,1277.6541192233199,1342.5968928046616,1325.3775974596674,1283.2000359965173,1240.9788294362643,1198.709369111607,1156.3863738188093,1114.0037624948018,1107.0858255894068,1100.1678886840116,1093.2499517786164,1086.3320148732212,1079.4140779678262,1072.496141062431,1065.578204157036,1058.6602672516408,1051.7423303462458,1044.8243934408506,1037.9064565354556,1030.9885196300602,1024.0705827246652,1017.1526458192703,1010.2347089138751,1003.3167720084801,996.3988351030848,989.4808981976898,982.5629612922947,975.6450243869001 -Utility-Scale Battery Storage - 4Hr/Advanced,2099.9126732049026,2079.4390634203596,1734.7992646392408,1390.171430074499,1335.561655976892,1280.9526439273018,1226.3423106132286,1171.7315930758332,1117.1388947732928,1099.36844948682,1081.5980038066061,1063.810057685715,1046.0396282216775,1028.2879014775135,1010.4998683303386,992.7294617634899,974.9590563467568,957.1886521529323,939.4004035598456,921.6300148419259,903.8787234592179,886.1083551777937,868.3199977795504,850.5496470218812,832.7793004992584,815.0089585416865,797.2202899993689,779.4499615616752,761.6993353443269 -Utility-Scale Battery Storage - 4Hr/Moderate,2099.9126732049026,2079.4390634203596,1937.4050958125797,1710.6978484708648,1658.710439068677,1606.7192162554754,1554.7237190499136,1502.7234090505035,1450.7176534702614,1429.9410271956856,1409.1650481089296,1388.3897414236906,1367.6151336806277,1346.8412528358203,1326.0681283563993,1305.295791324037,1284.5242745470632,1263.7536126820496,1242.983842365824,1222.215002358954,1201.4471337018967,1180.6802798851274,1159.914487034736,1139.1498041151524,1118.3862831508777,1097.623979469329,1076.8629519671865,1056.1032634029345,1035.3449807186555 -Utility-Scale Battery Storage - 4Hr/Conservative,2099.9126732049026,2079.4390634203596,2188.635853586728,2159.0527997166328,2082.076685751107,2005.1015847800024,1928.1276037696114,1851.1548652956703,1774.183510498499,1762.7454664078975,1751.3074223172957,1739.8693782266942,1728.4313341360923,1716.993290045491,1705.5552459548892,1694.1172018642878,1682.679157773686,1671.2411136830844,1659.8030695924829,1648.365025501881,1636.9269814112793,1625.4889373206781,1614.0508932300766,1602.6128491394747,1591.1748050488734,1579.7367609582716,1568.2987168676698,1556.8606727770682,1545.4226286864675 -Utility-Scale Battery Storage - 6Hr/Advanced,2910.005746831681,2881.2240076174,2396.730412410299,1912.7120604559368,1835.7376355340143,1758.7934807247839,1681.7968425760153,1604.784942287567,1528.4888030247116,1503.5917992313118,1478.6947797977107,1453.1026069090422,1428.2062316152774,1404.052766776123,1378.457137024679,1353.5616712542899,1328.666251168868,1303.770879659877,1278.1666919542263,1253.2719351799694,1229.1357637922172,1204.2418187975425,1178.6333091275517,1153.7400602124285,1128.846979522044,1103.9540801648618,1078.3332112130454,1053.4408488932029,1029.3310992399615 -Utility-Scale Battery Storage - 6Hr/Moderate,2910.005746831681,2881.2240076174,2674.6080955952375,2352.939227356111,2274.444917507736,2195.8958242236513,2117.285325049084,2038.605685312067,1959.8478143992572,1929.799399470774,1899.7602820379386,1869.7308243205528,1839.7114076015355,1809.702433497727,1779.7043253337201,1749.7175296286043,1719.7425177066013,1689.7797874437952,1659.8298651645803,1629.8933077030033,1599.9707046459755,1570.062680777365,1540.16989874425,1510.2930619692881,1480.4329178360888,1450.5902611779413,1420.7659381041358,1390.9608502026153,1361.1759591628643 -Utility-Scale Battery Storage - 6Hr/Conservative,2910.005746831681,2881.2240076174,3034.674814368795,2992.728001973598,2880.953335505697,2769.22434012374,2657.545838427616,2545.9233567725314,2434.363258502196,2418.4051072263883,2402.44695595058,2386.488804674772,2370.5306533989633,2354.572502123156,2338.6143508473474,2322.6561995715397,2306.698048295731,2290.7398970199233,2274.781745744115,2258.823594468307,2242.8654431924983,2226.9072919166906,2210.9491406408824,2194.9909893650743,2179.0328380892665,2163.074686813458,2147.11653553765,2131.158384261842,2115.2002329860347 -Utility-Scale Battery Storage - 8Hr/Advanced,3720.0988204584587,3683.0089518144396,3058.6615601813573,2435.2526908373748,2335.9136150911368,2236.634317522266,2137.251374538802,2037.8382914993006,1939.83871127613,1907.8151489758038,1875.7915557888148,1842.3951561323693,1810.3728350088772,1779.817632074732,1746.4144057190197,1714.3938807450895,1682.373445990979,1650.3531071668222,1616.932980348607,1584.913855518013,1554.3928041252166,1522.3752824172914,1488.946620475553,1456.9304734029758,1424.9146585448295,1392.8992017880369,1359.4461324267218,1327.4317362247307,1296.9628631355959 -Utility-Scale Battery Storage - 8Hr/Moderate,3720.0988204584587,3683.0089518144396,3411.8110953778955,2995.1806062413575,2890.179395946795,2785.072432191828,2679.846931048254,2574.4879615736304,2468.9779753282533,2429.657771745862,2390.355515966948,2351.0719072174143,2311.8076815224435,2272.563614159634,2233.340522311041,2194.139267933172,2154.9607608661395,2115.8059622055407,2076.675887963336,2037.5716130470519,1998.4942755900547,1959.4450816696026,1920.4253104537643,1881.4363198234237,1842.4795525212994,1803.5565428865539,1764.6689242410855,1725.818437002296,1687.006937607073 -Utility-Scale Battery Storage - 8Hr/Conservative,3720.0988204584587,3683.0089518144396,3880.7137751508612,3826.403204230563,3679.8299852602872,3533.3470954674785,3386.964073085621,3240.6918482493925,3094.543006505893,3074.064748044879,3053.5864895838645,3033.1082311228497,3012.629972661835,2992.1517142008206,2971.6734557398054,2951.1951972787915,2930.7169388177763,2910.2386803567615,2889.760421895747,2869.2821634347324,2848.8039049737176,2828.3256465127033,2807.8473880516885,2787.369129590674,2766.8908711296594,2746.4126126686447,2725.93435420763,2705.4560957466156,2684.977837285602 -Utility-Scale Battery Storage - 10Hr/Advanced,4530.1918940852365,4484.79389601148,3720.592707952415,2957.7933212188127,2836.0895946482583,2714.475154319748,2592.7059065015887,2470.891640711034,2351.1886195275483,2312.038498720296,2272.888331779919,2231.6877053556964,2192.539438402477,2155.582497373341,2114.3716744133603,2075.2260902358894,2036.08064081309,1996.9353346737669,1955.6992687429877,1916.5557758560562,1879.6498444582157,1840.5087460370403,1799.2599318235543,1760.1208865935232,1720.9823375676149,1681.844323411212,1640.5590536403981,1601.4226235562587,1564.5946270312306 -Utility-Scale Battery Storage - 10Hr/Moderate,4530.1918940852365,4484.79389601148,4149.014095160554,3637.421985126604,3505.9138743858543,3374.2490401600035,3242.4085370474245,3110.3702378351936,2978.108136257249,2929.516144020951,2880.9507498959574,2832.412990114276,2783.9039554433516,2735.4247948215407,2686.9767192883614,2638.561006237739,2590.179004025678,2541.8321369672854,2493.521910762093,2445.249918391101,2397.0178465341337,2348.82748256184,2300.6807221632785,2252.5795776775594,2204.5261872065107,2156.522824595166,2108.5719103780348,2060.6760238019765,2012.8379160512818 -Utility-Scale Battery Storage - 10Hr/Conservative,4530.1918940852365,4484.79389601148,4726.752735932927,4660.078406487528,4478.706635014878,4297.469850811216,4116.3823077436255,3935.4603397262536,3754.7227545095907,3729.7243888633698,3704.726023217149,3679.7276575709275,3654.729291924706,3629.730926278485,3604.732560632264,3579.734194986043,3554.7358293398215,3529.7374636936,3504.7390980473792,3479.740732401158,3454.7423667549365,3429.744001108716,3404.7456354624946,3379.747269816274,3354.748904170053,3329.7505385238314,3304.75217287761,3279.7538072313887,3254.7554415851696 +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_capex.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_capex.csv index 8079fb9..318f43a 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_capex.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_capex.csv @@ -1,16 +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,1289.8195995781248,1277.6541192233199,1072.8681168681826,867.630799693061,835.3856764197699,803.1118071298195,770.8877786504419,738.6782438640995,705.7889865218744,695.1450997423281,684.5012278155018,674.5175084623882,663.8730248280775,652.5230361789042,642.542599635998,631.89725227269,621.2518615246457,610.6064246459874,600.6341151654649,589.9880945038824,578.6216831262187,567.9748915580448,558.0066864315492,547.359233831334,536.7116214764729,526.0638369185114,516.1073687856924,505.4590742301474,494.0675714486922 -Utility-Scale Battery Storage - 2Hr/Moderate,1289.8195995781248,1277.6541192233199,1200.2020960299217,1068.4564695856182,1042.975960629618,1017.5426082872996,992.1621130507434,966.8411327889401,941.5874925412656,930.0826549205973,918.5698141799203,907.0486585268286,895.5188597597196,883.9800721739134,872.4319313790785,860.8740530194698,849.3060313875246,837.727437920304,826.1378195670678,814.5366970149054,802.9235627578175,791.2978789928899,779.6590753252219,768.006546261017,756.3396484656666,744.6576977607166,732.9599658302371,721.245676603254,709.5140022744466 -Utility-Scale Battery Storage - 2Hr/Conservative,1289.8195995781248,1277.6541192233199,1342.5968928046616,1325.3775974596674,1283.2000359965173,1240.9788294362643,1198.709369111607,1156.3863738188093,1114.0037624948018,1107.0858255894068,1100.1678886840116,1093.2499517786164,1086.3320148732212,1079.4140779678262,1072.496141062431,1065.578204157036,1058.6602672516408,1051.7423303462458,1044.8243934408506,1037.9064565354556,1030.9885196300602,1024.0705827246652,1017.1526458192703,1010.2347089138751,1003.3167720084801,996.3988351030848,989.4808981976898,982.5629612922947,975.6450243869001 -Utility-Scale Battery Storage - 4Hr/Advanced,2099.9126732049026,2079.4390634203596,1734.7992646392408,1390.171430074499,1335.561655976892,1280.9526439273018,1226.3423106132286,1171.7315930758332,1117.1388947732928,1099.36844948682,1081.5980038066061,1063.810057685715,1046.0396282216775,1028.2879014775135,1010.4998683303386,992.7294617634899,974.9590563467568,957.1886521529323,939.4004035598456,921.6300148419259,903.8787234592179,886.1083551777937,868.3199977795504,850.5496470218812,832.7793004992584,815.0089585416865,797.2202899993689,779.4499615616752,761.6993353443269 -Utility-Scale Battery Storage - 4Hr/Moderate,2099.9126732049026,2079.4390634203596,1937.4050958125797,1710.6978484708648,1658.710439068677,1606.7192162554754,1554.7237190499136,1502.7234090505035,1450.7176534702614,1429.9410271956856,1409.1650481089296,1388.3897414236906,1367.6151336806277,1346.8412528358203,1326.0681283563993,1305.295791324037,1284.5242745470632,1263.7536126820496,1242.983842365824,1222.215002358954,1201.4471337018967,1180.6802798851274,1159.914487034736,1139.1498041151524,1118.3862831508777,1097.623979469329,1076.8629519671865,1056.1032634029345,1035.3449807186555 -Utility-Scale Battery Storage - 4Hr/Conservative,2099.9126732049026,2079.4390634203596,2188.635853586728,2159.0527997166328,2082.076685751107,2005.1015847800024,1928.1276037696114,1851.1548652956703,1774.183510498499,1762.7454664078975,1751.3074223172957,1739.8693782266942,1728.4313341360923,1716.993290045491,1705.5552459548892,1694.1172018642878,1682.679157773686,1671.2411136830844,1659.8030695924829,1648.365025501881,1636.9269814112793,1625.4889373206781,1614.0508932300766,1602.6128491394747,1591.1748050488734,1579.7367609582716,1568.2987168676698,1556.8606727770682,1545.4226286864675 -Utility-Scale Battery Storage - 6Hr/Advanced,2910.005746831681,2881.2240076174,2396.730412410299,1912.7120604559368,1835.7376355340143,1758.7934807247839,1681.7968425760153,1604.784942287567,1528.4888030247116,1503.5917992313118,1478.6947797977107,1453.1026069090422,1428.2062316152774,1404.052766776123,1378.457137024679,1353.5616712542899,1328.666251168868,1303.770879659877,1278.1666919542263,1253.2719351799694,1229.1357637922172,1204.2418187975425,1178.6333091275517,1153.7400602124285,1128.846979522044,1103.9540801648618,1078.3332112130454,1053.4408488932029,1029.3310992399615 -Utility-Scale Battery Storage - 6Hr/Moderate,2910.005746831681,2881.2240076174,2674.6080955952375,2352.939227356111,2274.444917507736,2195.8958242236513,2117.285325049084,2038.605685312067,1959.8478143992572,1929.799399470774,1899.7602820379386,1869.7308243205528,1839.7114076015355,1809.702433497727,1779.7043253337201,1749.7175296286043,1719.7425177066013,1689.7797874437952,1659.8298651645803,1629.8933077030033,1599.9707046459755,1570.062680777365,1540.16989874425,1510.2930619692881,1480.4329178360888,1450.5902611779413,1420.7659381041358,1390.9608502026153,1361.1759591628643 -Utility-Scale Battery Storage - 6Hr/Conservative,2910.005746831681,2881.2240076174,3034.674814368795,2992.728001973598,2880.953335505697,2769.22434012374,2657.545838427616,2545.9233567725314,2434.363258502196,2418.4051072263883,2402.44695595058,2386.488804674772,2370.5306533989633,2354.572502123156,2338.6143508473474,2322.6561995715397,2306.698048295731,2290.7398970199233,2274.781745744115,2258.823594468307,2242.8654431924983,2226.9072919166906,2210.9491406408824,2194.9909893650743,2179.0328380892665,2163.074686813458,2147.11653553765,2131.158384261842,2115.2002329860347 -Utility-Scale Battery Storage - 8Hr/Advanced,3720.0988204584587,3683.0089518144396,3058.6615601813573,2435.2526908373748,2335.9136150911368,2236.634317522266,2137.251374538802,2037.8382914993006,1939.83871127613,1907.8151489758038,1875.7915557888148,1842.3951561323693,1810.3728350088772,1779.817632074732,1746.4144057190197,1714.3938807450895,1682.373445990979,1650.3531071668222,1616.932980348607,1584.913855518013,1554.3928041252166,1522.3752824172914,1488.946620475553,1456.9304734029758,1424.9146585448295,1392.8992017880369,1359.4461324267218,1327.4317362247307,1296.9628631355959 -Utility-Scale Battery Storage - 8Hr/Moderate,3720.0988204584587,3683.0089518144396,3411.8110953778955,2995.1806062413575,2890.179395946795,2785.072432191828,2679.846931048254,2574.4879615736304,2468.9779753282533,2429.657771745862,2390.355515966948,2351.0719072174143,2311.8076815224435,2272.563614159634,2233.340522311041,2194.139267933172,2154.9607608661395,2115.8059622055407,2076.675887963336,2037.5716130470519,1998.4942755900547,1959.4450816696026,1920.4253104537643,1881.4363198234237,1842.4795525212994,1803.5565428865539,1764.6689242410855,1725.818437002296,1687.006937607073 -Utility-Scale Battery Storage - 8Hr/Conservative,3720.0988204584587,3683.0089518144396,3880.7137751508612,3826.403204230563,3679.8299852602872,3533.3470954674785,3386.964073085621,3240.6918482493925,3094.543006505893,3074.064748044879,3053.5864895838645,3033.1082311228497,3012.629972661835,2992.1517142008206,2971.6734557398054,2951.1951972787915,2930.7169388177763,2910.2386803567615,2889.760421895747,2869.2821634347324,2848.8039049737176,2828.3256465127033,2807.8473880516885,2787.369129590674,2766.8908711296594,2746.4126126686447,2725.93435420763,2705.4560957466156,2684.977837285602 -Utility-Scale Battery Storage - 10Hr/Advanced,4530.1918940852365,4484.79389601148,3720.592707952415,2957.7933212188127,2836.0895946482583,2714.475154319748,2592.7059065015887,2470.891640711034,2351.1886195275483,2312.038498720296,2272.888331779919,2231.6877053556964,2192.539438402477,2155.582497373341,2114.3716744133603,2075.2260902358894,2036.08064081309,1996.9353346737669,1955.6992687429877,1916.5557758560562,1879.6498444582157,1840.5087460370403,1799.2599318235543,1760.1208865935232,1720.9823375676149,1681.844323411212,1640.5590536403981,1601.4226235562587,1564.5946270312306 -Utility-Scale Battery Storage - 10Hr/Moderate,4530.1918940852365,4484.79389601148,4149.014095160554,3637.421985126604,3505.9138743858543,3374.2490401600035,3242.4085370474245,3110.3702378351936,2978.108136257249,2929.516144020951,2880.9507498959574,2832.412990114276,2783.9039554433516,2735.4247948215407,2686.9767192883614,2638.561006237739,2590.179004025678,2541.8321369672854,2493.521910762093,2445.249918391101,2397.0178465341337,2348.82748256184,2300.6807221632785,2252.5795776775594,2204.5261872065107,2156.522824595166,2108.5719103780348,2060.6760238019765,2012.8379160512818 -Utility-Scale Battery Storage - 10Hr/Conservative,4530.1918940852365,4484.79389601148,4726.752735932927,4660.078406487528,4478.706635014878,4297.469850811216,4116.3823077436255,3935.4603397262536,3754.7227545095907,3729.7243888633698,3704.726023217149,3679.7276575709275,3654.729291924706,3629.730926278485,3604.732560632264,3579.734194986043,3554.7358293398215,3529.7374636936,3504.7390980473792,3479.740732401158,3454.7423667549365,3429.744001108716,3404.7456354624946,3379.747269816274,3354.748904170053,3329.7505385238314,3304.75217287761,3279.7538072313887,3254.7554415851696 +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_capex.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_capex.csv index 8079fb9..318f43a 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_capex.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_capex.csv @@ -1,16 +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,1289.8195995781248,1277.6541192233199,1072.8681168681826,867.630799693061,835.3856764197699,803.1118071298195,770.8877786504419,738.6782438640995,705.7889865218744,695.1450997423281,684.5012278155018,674.5175084623882,663.8730248280775,652.5230361789042,642.542599635998,631.89725227269,621.2518615246457,610.6064246459874,600.6341151654649,589.9880945038824,578.6216831262187,567.9748915580448,558.0066864315492,547.359233831334,536.7116214764729,526.0638369185114,516.1073687856924,505.4590742301474,494.0675714486922 -Utility-Scale Battery Storage - 2Hr/Moderate,1289.8195995781248,1277.6541192233199,1200.2020960299217,1068.4564695856182,1042.975960629618,1017.5426082872996,992.1621130507434,966.8411327889401,941.5874925412656,930.0826549205973,918.5698141799203,907.0486585268286,895.5188597597196,883.9800721739134,872.4319313790785,860.8740530194698,849.3060313875246,837.727437920304,826.1378195670678,814.5366970149054,802.9235627578175,791.2978789928899,779.6590753252219,768.006546261017,756.3396484656666,744.6576977607166,732.9599658302371,721.245676603254,709.5140022744466 -Utility-Scale Battery Storage - 2Hr/Conservative,1289.8195995781248,1277.6541192233199,1342.5968928046616,1325.3775974596674,1283.2000359965173,1240.9788294362643,1198.709369111607,1156.3863738188093,1114.0037624948018,1107.0858255894068,1100.1678886840116,1093.2499517786164,1086.3320148732212,1079.4140779678262,1072.496141062431,1065.578204157036,1058.6602672516408,1051.7423303462458,1044.8243934408506,1037.9064565354556,1030.9885196300602,1024.0705827246652,1017.1526458192703,1010.2347089138751,1003.3167720084801,996.3988351030848,989.4808981976898,982.5629612922947,975.6450243869001 -Utility-Scale Battery Storage - 4Hr/Advanced,2099.9126732049026,2079.4390634203596,1734.7992646392408,1390.171430074499,1335.561655976892,1280.9526439273018,1226.3423106132286,1171.7315930758332,1117.1388947732928,1099.36844948682,1081.5980038066061,1063.810057685715,1046.0396282216775,1028.2879014775135,1010.4998683303386,992.7294617634899,974.9590563467568,957.1886521529323,939.4004035598456,921.6300148419259,903.8787234592179,886.1083551777937,868.3199977795504,850.5496470218812,832.7793004992584,815.0089585416865,797.2202899993689,779.4499615616752,761.6993353443269 -Utility-Scale Battery Storage - 4Hr/Moderate,2099.9126732049026,2079.4390634203596,1937.4050958125797,1710.6978484708648,1658.710439068677,1606.7192162554754,1554.7237190499136,1502.7234090505035,1450.7176534702614,1429.9410271956856,1409.1650481089296,1388.3897414236906,1367.6151336806277,1346.8412528358203,1326.0681283563993,1305.295791324037,1284.5242745470632,1263.7536126820496,1242.983842365824,1222.215002358954,1201.4471337018967,1180.6802798851274,1159.914487034736,1139.1498041151524,1118.3862831508777,1097.623979469329,1076.8629519671865,1056.1032634029345,1035.3449807186555 -Utility-Scale Battery Storage - 4Hr/Conservative,2099.9126732049026,2079.4390634203596,2188.635853586728,2159.0527997166328,2082.076685751107,2005.1015847800024,1928.1276037696114,1851.1548652956703,1774.183510498499,1762.7454664078975,1751.3074223172957,1739.8693782266942,1728.4313341360923,1716.993290045491,1705.5552459548892,1694.1172018642878,1682.679157773686,1671.2411136830844,1659.8030695924829,1648.365025501881,1636.9269814112793,1625.4889373206781,1614.0508932300766,1602.6128491394747,1591.1748050488734,1579.7367609582716,1568.2987168676698,1556.8606727770682,1545.4226286864675 -Utility-Scale Battery Storage - 6Hr/Advanced,2910.005746831681,2881.2240076174,2396.730412410299,1912.7120604559368,1835.7376355340143,1758.7934807247839,1681.7968425760153,1604.784942287567,1528.4888030247116,1503.5917992313118,1478.6947797977107,1453.1026069090422,1428.2062316152774,1404.052766776123,1378.457137024679,1353.5616712542899,1328.666251168868,1303.770879659877,1278.1666919542263,1253.2719351799694,1229.1357637922172,1204.2418187975425,1178.6333091275517,1153.7400602124285,1128.846979522044,1103.9540801648618,1078.3332112130454,1053.4408488932029,1029.3310992399615 -Utility-Scale Battery Storage - 6Hr/Moderate,2910.005746831681,2881.2240076174,2674.6080955952375,2352.939227356111,2274.444917507736,2195.8958242236513,2117.285325049084,2038.605685312067,1959.8478143992572,1929.799399470774,1899.7602820379386,1869.7308243205528,1839.7114076015355,1809.702433497727,1779.7043253337201,1749.7175296286043,1719.7425177066013,1689.7797874437952,1659.8298651645803,1629.8933077030033,1599.9707046459755,1570.062680777365,1540.16989874425,1510.2930619692881,1480.4329178360888,1450.5902611779413,1420.7659381041358,1390.9608502026153,1361.1759591628643 -Utility-Scale Battery Storage - 6Hr/Conservative,2910.005746831681,2881.2240076174,3034.674814368795,2992.728001973598,2880.953335505697,2769.22434012374,2657.545838427616,2545.9233567725314,2434.363258502196,2418.4051072263883,2402.44695595058,2386.488804674772,2370.5306533989633,2354.572502123156,2338.6143508473474,2322.6561995715397,2306.698048295731,2290.7398970199233,2274.781745744115,2258.823594468307,2242.8654431924983,2226.9072919166906,2210.9491406408824,2194.9909893650743,2179.0328380892665,2163.074686813458,2147.11653553765,2131.158384261842,2115.2002329860347 -Utility-Scale Battery Storage - 8Hr/Advanced,3720.0988204584587,3683.0089518144396,3058.6615601813573,2435.2526908373748,2335.9136150911368,2236.634317522266,2137.251374538802,2037.8382914993006,1939.83871127613,1907.8151489758038,1875.7915557888148,1842.3951561323693,1810.3728350088772,1779.817632074732,1746.4144057190197,1714.3938807450895,1682.373445990979,1650.3531071668222,1616.932980348607,1584.913855518013,1554.3928041252166,1522.3752824172914,1488.946620475553,1456.9304734029758,1424.9146585448295,1392.8992017880369,1359.4461324267218,1327.4317362247307,1296.9628631355959 -Utility-Scale Battery Storage - 8Hr/Moderate,3720.0988204584587,3683.0089518144396,3411.8110953778955,2995.1806062413575,2890.179395946795,2785.072432191828,2679.846931048254,2574.4879615736304,2468.9779753282533,2429.657771745862,2390.355515966948,2351.0719072174143,2311.8076815224435,2272.563614159634,2233.340522311041,2194.139267933172,2154.9607608661395,2115.8059622055407,2076.675887963336,2037.5716130470519,1998.4942755900547,1959.4450816696026,1920.4253104537643,1881.4363198234237,1842.4795525212994,1803.5565428865539,1764.6689242410855,1725.818437002296,1687.006937607073 -Utility-Scale Battery Storage - 8Hr/Conservative,3720.0988204584587,3683.0089518144396,3880.7137751508612,3826.403204230563,3679.8299852602872,3533.3470954674785,3386.964073085621,3240.6918482493925,3094.543006505893,3074.064748044879,3053.5864895838645,3033.1082311228497,3012.629972661835,2992.1517142008206,2971.6734557398054,2951.1951972787915,2930.7169388177763,2910.2386803567615,2889.760421895747,2869.2821634347324,2848.8039049737176,2828.3256465127033,2807.8473880516885,2787.369129590674,2766.8908711296594,2746.4126126686447,2725.93435420763,2705.4560957466156,2684.977837285602 -Utility-Scale Battery Storage - 10Hr/Advanced,4530.1918940852365,4484.79389601148,3720.592707952415,2957.7933212188127,2836.0895946482583,2714.475154319748,2592.7059065015887,2470.891640711034,2351.1886195275483,2312.038498720296,2272.888331779919,2231.6877053556964,2192.539438402477,2155.582497373341,2114.3716744133603,2075.2260902358894,2036.08064081309,1996.9353346737669,1955.6992687429877,1916.5557758560562,1879.6498444582157,1840.5087460370403,1799.2599318235543,1760.1208865935232,1720.9823375676149,1681.844323411212,1640.5590536403981,1601.4226235562587,1564.5946270312306 -Utility-Scale Battery Storage - 10Hr/Moderate,4530.1918940852365,4484.79389601148,4149.014095160554,3637.421985126604,3505.9138743858543,3374.2490401600035,3242.4085370474245,3110.3702378351936,2978.108136257249,2929.516144020951,2880.9507498959574,2832.412990114276,2783.9039554433516,2735.4247948215407,2686.9767192883614,2638.561006237739,2590.179004025678,2541.8321369672854,2493.521910762093,2445.249918391101,2397.0178465341337,2348.82748256184,2300.6807221632785,2252.5795776775594,2204.5261872065107,2156.522824595166,2108.5719103780348,2060.6760238019765,2012.8379160512818 -Utility-Scale Battery Storage - 10Hr/Conservative,4530.1918940852365,4484.79389601148,4726.752735932927,4660.078406487528,4478.706635014878,4297.469850811216,4116.3823077436255,3935.4603397262536,3754.7227545095907,3729.7243888633698,3704.726023217149,3679.7276575709275,3654.729291924706,3629.730926278485,3604.732560632264,3579.734194986043,3554.7358293398215,3529.7374636936,3504.7390980473792,3479.740732401158,3454.7423667549365,3429.744001108716,3404.7456354624946,3379.747269816274,3354.748904170053,3329.7505385238314,3304.75217287761,3279.7538072313887,3254.7554415851696 +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/df_cff.csv b/tests/data/Utility-Scale_Battery_Storage/Market/df_cff.csv index 5263a8a..aafc67b 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/df_cff.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/df_cff.csv @@ -1,4 +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,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -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 -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 +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 index 8079fb9..318f43a 100644 --- 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 @@ -1,16 +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,1289.8195995781248,1277.6541192233199,1072.8681168681826,867.630799693061,835.3856764197699,803.1118071298195,770.8877786504419,738.6782438640995,705.7889865218744,695.1450997423281,684.5012278155018,674.5175084623882,663.8730248280775,652.5230361789042,642.542599635998,631.89725227269,621.2518615246457,610.6064246459874,600.6341151654649,589.9880945038824,578.6216831262187,567.9748915580448,558.0066864315492,547.359233831334,536.7116214764729,526.0638369185114,516.1073687856924,505.4590742301474,494.0675714486922 -Utility-Scale Battery Storage - 2Hr/Moderate,1289.8195995781248,1277.6541192233199,1200.2020960299217,1068.4564695856182,1042.975960629618,1017.5426082872996,992.1621130507434,966.8411327889401,941.5874925412656,930.0826549205973,918.5698141799203,907.0486585268286,895.5188597597196,883.9800721739134,872.4319313790785,860.8740530194698,849.3060313875246,837.727437920304,826.1378195670678,814.5366970149054,802.9235627578175,791.2978789928899,779.6590753252219,768.006546261017,756.3396484656666,744.6576977607166,732.9599658302371,721.245676603254,709.5140022744466 -Utility-Scale Battery Storage - 2Hr/Conservative,1289.8195995781248,1277.6541192233199,1342.5968928046616,1325.3775974596674,1283.2000359965173,1240.9788294362643,1198.709369111607,1156.3863738188093,1114.0037624948018,1107.0858255894068,1100.1678886840116,1093.2499517786164,1086.3320148732212,1079.4140779678262,1072.496141062431,1065.578204157036,1058.6602672516408,1051.7423303462458,1044.8243934408506,1037.9064565354556,1030.9885196300602,1024.0705827246652,1017.1526458192703,1010.2347089138751,1003.3167720084801,996.3988351030848,989.4808981976898,982.5629612922947,975.6450243869001 -Utility-Scale Battery Storage - 4Hr/Advanced,2099.9126732049026,2079.4390634203596,1734.7992646392408,1390.171430074499,1335.561655976892,1280.9526439273018,1226.3423106132286,1171.7315930758332,1117.1388947732928,1099.36844948682,1081.5980038066061,1063.810057685715,1046.0396282216775,1028.2879014775135,1010.4998683303386,992.7294617634899,974.9590563467568,957.1886521529323,939.4004035598456,921.6300148419259,903.8787234592179,886.1083551777937,868.3199977795504,850.5496470218812,832.7793004992584,815.0089585416865,797.2202899993689,779.4499615616752,761.6993353443269 -Utility-Scale Battery Storage - 4Hr/Moderate,2099.9126732049026,2079.4390634203596,1937.4050958125797,1710.6978484708648,1658.710439068677,1606.7192162554754,1554.7237190499136,1502.7234090505035,1450.7176534702614,1429.9410271956856,1409.1650481089296,1388.3897414236906,1367.6151336806277,1346.8412528358203,1326.0681283563993,1305.295791324037,1284.5242745470632,1263.7536126820496,1242.983842365824,1222.215002358954,1201.4471337018967,1180.6802798851274,1159.914487034736,1139.1498041151524,1118.3862831508777,1097.623979469329,1076.8629519671865,1056.1032634029345,1035.3449807186555 -Utility-Scale Battery Storage - 4Hr/Conservative,2099.9126732049026,2079.4390634203596,2188.635853586728,2159.0527997166328,2082.076685751107,2005.1015847800024,1928.1276037696114,1851.1548652956703,1774.183510498499,1762.7454664078975,1751.3074223172957,1739.8693782266942,1728.4313341360923,1716.993290045491,1705.5552459548892,1694.1172018642878,1682.679157773686,1671.2411136830844,1659.8030695924829,1648.365025501881,1636.9269814112793,1625.4889373206781,1614.0508932300766,1602.6128491394747,1591.1748050488734,1579.7367609582716,1568.2987168676698,1556.8606727770682,1545.4226286864675 -Utility-Scale Battery Storage - 6Hr/Advanced,2910.005746831681,2881.2240076174,2396.730412410299,1912.7120604559368,1835.7376355340143,1758.7934807247839,1681.7968425760153,1604.784942287567,1528.4888030247116,1503.5917992313118,1478.6947797977107,1453.1026069090422,1428.2062316152774,1404.052766776123,1378.457137024679,1353.5616712542899,1328.666251168868,1303.770879659877,1278.1666919542263,1253.2719351799694,1229.1357637922172,1204.2418187975425,1178.6333091275517,1153.7400602124285,1128.846979522044,1103.9540801648618,1078.3332112130454,1053.4408488932029,1029.3310992399615 -Utility-Scale Battery Storage - 6Hr/Moderate,2910.005746831681,2881.2240076174,2674.6080955952375,2352.939227356111,2274.444917507736,2195.8958242236513,2117.285325049084,2038.605685312067,1959.8478143992572,1929.799399470774,1899.7602820379386,1869.7308243205528,1839.7114076015355,1809.702433497727,1779.7043253337201,1749.7175296286043,1719.7425177066013,1689.7797874437952,1659.8298651645803,1629.8933077030033,1599.9707046459755,1570.062680777365,1540.16989874425,1510.2930619692881,1480.4329178360888,1450.5902611779413,1420.7659381041358,1390.9608502026153,1361.1759591628643 -Utility-Scale Battery Storage - 6Hr/Conservative,2910.005746831681,2881.2240076174,3034.674814368795,2992.728001973598,2880.953335505697,2769.22434012374,2657.545838427616,2545.9233567725314,2434.363258502196,2418.4051072263883,2402.44695595058,2386.488804674772,2370.5306533989633,2354.572502123156,2338.6143508473474,2322.6561995715397,2306.698048295731,2290.7398970199233,2274.781745744115,2258.823594468307,2242.8654431924983,2226.9072919166906,2210.9491406408824,2194.9909893650743,2179.0328380892665,2163.074686813458,2147.11653553765,2131.158384261842,2115.2002329860347 -Utility-Scale Battery Storage - 8Hr/Advanced,3720.0988204584587,3683.0089518144396,3058.6615601813573,2435.2526908373748,2335.9136150911368,2236.634317522266,2137.251374538802,2037.8382914993006,1939.83871127613,1907.8151489758038,1875.7915557888148,1842.3951561323693,1810.3728350088772,1779.817632074732,1746.4144057190197,1714.3938807450895,1682.373445990979,1650.3531071668222,1616.932980348607,1584.913855518013,1554.3928041252166,1522.3752824172914,1488.946620475553,1456.9304734029758,1424.9146585448295,1392.8992017880369,1359.4461324267218,1327.4317362247307,1296.9628631355959 -Utility-Scale Battery Storage - 8Hr/Moderate,3720.0988204584587,3683.0089518144396,3411.8110953778955,2995.1806062413575,2890.179395946795,2785.072432191828,2679.846931048254,2574.4879615736304,2468.9779753282533,2429.657771745862,2390.355515966948,2351.0719072174143,2311.8076815224435,2272.563614159634,2233.340522311041,2194.139267933172,2154.9607608661395,2115.8059622055407,2076.675887963336,2037.5716130470519,1998.4942755900547,1959.4450816696026,1920.4253104537643,1881.4363198234237,1842.4795525212994,1803.5565428865539,1764.6689242410855,1725.818437002296,1687.006937607073 -Utility-Scale Battery Storage - 8Hr/Conservative,3720.0988204584587,3683.0089518144396,3880.7137751508612,3826.403204230563,3679.8299852602872,3533.3470954674785,3386.964073085621,3240.6918482493925,3094.543006505893,3074.064748044879,3053.5864895838645,3033.1082311228497,3012.629972661835,2992.1517142008206,2971.6734557398054,2951.1951972787915,2930.7169388177763,2910.2386803567615,2889.760421895747,2869.2821634347324,2848.8039049737176,2828.3256465127033,2807.8473880516885,2787.369129590674,2766.8908711296594,2746.4126126686447,2725.93435420763,2705.4560957466156,2684.977837285602 -Utility-Scale Battery Storage - 10Hr/Advanced,4530.1918940852365,4484.79389601148,3720.592707952415,2957.7933212188127,2836.0895946482583,2714.475154319748,2592.7059065015887,2470.891640711034,2351.1886195275483,2312.038498720296,2272.888331779919,2231.6877053556964,2192.539438402477,2155.582497373341,2114.3716744133603,2075.2260902358894,2036.08064081309,1996.9353346737669,1955.6992687429877,1916.5557758560562,1879.6498444582157,1840.5087460370403,1799.2599318235543,1760.1208865935232,1720.9823375676149,1681.844323411212,1640.5590536403981,1601.4226235562587,1564.5946270312306 -Utility-Scale Battery Storage - 10Hr/Moderate,4530.1918940852365,4484.79389601148,4149.014095160554,3637.421985126604,3505.9138743858543,3374.2490401600035,3242.4085370474245,3110.3702378351936,2978.108136257249,2929.516144020951,2880.9507498959574,2832.412990114276,2783.9039554433516,2735.4247948215407,2686.9767192883614,2638.561006237739,2590.179004025678,2541.8321369672854,2493.521910762093,2445.249918391101,2397.0178465341337,2348.82748256184,2300.6807221632785,2252.5795776775594,2204.5261872065107,2156.522824595166,2108.5719103780348,2060.6760238019765,2012.8379160512818 -Utility-Scale Battery Storage - 10Hr/Conservative,4530.1918940852365,4484.79389601148,4726.752735932927,4660.078406487528,4478.706635014878,4297.469850811216,4116.3823077436255,3935.4603397262536,3754.7227545095907,3729.7243888633698,3704.726023217149,3679.7276575709275,3654.729291924706,3629.730926278485,3604.732560632264,3579.734194986043,3554.7358293398215,3529.7374636936,3504.7390980473792,3479.740732401158,3454.7423667549365,3429.744001108716,3404.7456354624946,3379.747269816274,3354.748904170053,3329.7505385238314,3304.75217287761,3279.7538072313887,3254.7554415851696 +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_capex.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_capex.csv index 8079fb9..318f43a 100644 --- 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 @@ -1,16 +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,1289.8195995781248,1277.6541192233199,1072.8681168681826,867.630799693061,835.3856764197699,803.1118071298195,770.8877786504419,738.6782438640995,705.7889865218744,695.1450997423281,684.5012278155018,674.5175084623882,663.8730248280775,652.5230361789042,642.542599635998,631.89725227269,621.2518615246457,610.6064246459874,600.6341151654649,589.9880945038824,578.6216831262187,567.9748915580448,558.0066864315492,547.359233831334,536.7116214764729,526.0638369185114,516.1073687856924,505.4590742301474,494.0675714486922 -Utility-Scale Battery Storage - 2Hr/Moderate,1289.8195995781248,1277.6541192233199,1200.2020960299217,1068.4564695856182,1042.975960629618,1017.5426082872996,992.1621130507434,966.8411327889401,941.5874925412656,930.0826549205973,918.5698141799203,907.0486585268286,895.5188597597196,883.9800721739134,872.4319313790785,860.8740530194698,849.3060313875246,837.727437920304,826.1378195670678,814.5366970149054,802.9235627578175,791.2978789928899,779.6590753252219,768.006546261017,756.3396484656666,744.6576977607166,732.9599658302371,721.245676603254,709.5140022744466 -Utility-Scale Battery Storage - 2Hr/Conservative,1289.8195995781248,1277.6541192233199,1342.5968928046616,1325.3775974596674,1283.2000359965173,1240.9788294362643,1198.709369111607,1156.3863738188093,1114.0037624948018,1107.0858255894068,1100.1678886840116,1093.2499517786164,1086.3320148732212,1079.4140779678262,1072.496141062431,1065.578204157036,1058.6602672516408,1051.7423303462458,1044.8243934408506,1037.9064565354556,1030.9885196300602,1024.0705827246652,1017.1526458192703,1010.2347089138751,1003.3167720084801,996.3988351030848,989.4808981976898,982.5629612922947,975.6450243869001 -Utility-Scale Battery Storage - 4Hr/Advanced,2099.9126732049026,2079.4390634203596,1734.7992646392408,1390.171430074499,1335.561655976892,1280.9526439273018,1226.3423106132286,1171.7315930758332,1117.1388947732928,1099.36844948682,1081.5980038066061,1063.810057685715,1046.0396282216775,1028.2879014775135,1010.4998683303386,992.7294617634899,974.9590563467568,957.1886521529323,939.4004035598456,921.6300148419259,903.8787234592179,886.1083551777937,868.3199977795504,850.5496470218812,832.7793004992584,815.0089585416865,797.2202899993689,779.4499615616752,761.6993353443269 -Utility-Scale Battery Storage - 4Hr/Moderate,2099.9126732049026,2079.4390634203596,1937.4050958125797,1710.6978484708648,1658.710439068677,1606.7192162554754,1554.7237190499136,1502.7234090505035,1450.7176534702614,1429.9410271956856,1409.1650481089296,1388.3897414236906,1367.6151336806277,1346.8412528358203,1326.0681283563993,1305.295791324037,1284.5242745470632,1263.7536126820496,1242.983842365824,1222.215002358954,1201.4471337018967,1180.6802798851274,1159.914487034736,1139.1498041151524,1118.3862831508777,1097.623979469329,1076.8629519671865,1056.1032634029345,1035.3449807186555 -Utility-Scale Battery Storage - 4Hr/Conservative,2099.9126732049026,2079.4390634203596,2188.635853586728,2159.0527997166328,2082.076685751107,2005.1015847800024,1928.1276037696114,1851.1548652956703,1774.183510498499,1762.7454664078975,1751.3074223172957,1739.8693782266942,1728.4313341360923,1716.993290045491,1705.5552459548892,1694.1172018642878,1682.679157773686,1671.2411136830844,1659.8030695924829,1648.365025501881,1636.9269814112793,1625.4889373206781,1614.0508932300766,1602.6128491394747,1591.1748050488734,1579.7367609582716,1568.2987168676698,1556.8606727770682,1545.4226286864675 -Utility-Scale Battery Storage - 6Hr/Advanced,2910.005746831681,2881.2240076174,2396.730412410299,1912.7120604559368,1835.7376355340143,1758.7934807247839,1681.7968425760153,1604.784942287567,1528.4888030247116,1503.5917992313118,1478.6947797977107,1453.1026069090422,1428.2062316152774,1404.052766776123,1378.457137024679,1353.5616712542899,1328.666251168868,1303.770879659877,1278.1666919542263,1253.2719351799694,1229.1357637922172,1204.2418187975425,1178.6333091275517,1153.7400602124285,1128.846979522044,1103.9540801648618,1078.3332112130454,1053.4408488932029,1029.3310992399615 -Utility-Scale Battery Storage - 6Hr/Moderate,2910.005746831681,2881.2240076174,2674.6080955952375,2352.939227356111,2274.444917507736,2195.8958242236513,2117.285325049084,2038.605685312067,1959.8478143992572,1929.799399470774,1899.7602820379386,1869.7308243205528,1839.7114076015355,1809.702433497727,1779.7043253337201,1749.7175296286043,1719.7425177066013,1689.7797874437952,1659.8298651645803,1629.8933077030033,1599.9707046459755,1570.062680777365,1540.16989874425,1510.2930619692881,1480.4329178360888,1450.5902611779413,1420.7659381041358,1390.9608502026153,1361.1759591628643 -Utility-Scale Battery Storage - 6Hr/Conservative,2910.005746831681,2881.2240076174,3034.674814368795,2992.728001973598,2880.953335505697,2769.22434012374,2657.545838427616,2545.9233567725314,2434.363258502196,2418.4051072263883,2402.44695595058,2386.488804674772,2370.5306533989633,2354.572502123156,2338.6143508473474,2322.6561995715397,2306.698048295731,2290.7398970199233,2274.781745744115,2258.823594468307,2242.8654431924983,2226.9072919166906,2210.9491406408824,2194.9909893650743,2179.0328380892665,2163.074686813458,2147.11653553765,2131.158384261842,2115.2002329860347 -Utility-Scale Battery Storage - 8Hr/Advanced,3720.0988204584587,3683.0089518144396,3058.6615601813573,2435.2526908373748,2335.9136150911368,2236.634317522266,2137.251374538802,2037.8382914993006,1939.83871127613,1907.8151489758038,1875.7915557888148,1842.3951561323693,1810.3728350088772,1779.817632074732,1746.4144057190197,1714.3938807450895,1682.373445990979,1650.3531071668222,1616.932980348607,1584.913855518013,1554.3928041252166,1522.3752824172914,1488.946620475553,1456.9304734029758,1424.9146585448295,1392.8992017880369,1359.4461324267218,1327.4317362247307,1296.9628631355959 -Utility-Scale Battery Storage - 8Hr/Moderate,3720.0988204584587,3683.0089518144396,3411.8110953778955,2995.1806062413575,2890.179395946795,2785.072432191828,2679.846931048254,2574.4879615736304,2468.9779753282533,2429.657771745862,2390.355515966948,2351.0719072174143,2311.8076815224435,2272.563614159634,2233.340522311041,2194.139267933172,2154.9607608661395,2115.8059622055407,2076.675887963336,2037.5716130470519,1998.4942755900547,1959.4450816696026,1920.4253104537643,1881.4363198234237,1842.4795525212994,1803.5565428865539,1764.6689242410855,1725.818437002296,1687.006937607073 -Utility-Scale Battery Storage - 8Hr/Conservative,3720.0988204584587,3683.0089518144396,3880.7137751508612,3826.403204230563,3679.8299852602872,3533.3470954674785,3386.964073085621,3240.6918482493925,3094.543006505893,3074.064748044879,3053.5864895838645,3033.1082311228497,3012.629972661835,2992.1517142008206,2971.6734557398054,2951.1951972787915,2930.7169388177763,2910.2386803567615,2889.760421895747,2869.2821634347324,2848.8039049737176,2828.3256465127033,2807.8473880516885,2787.369129590674,2766.8908711296594,2746.4126126686447,2725.93435420763,2705.4560957466156,2684.977837285602 -Utility-Scale Battery Storage - 10Hr/Advanced,4530.1918940852365,4484.79389601148,3720.592707952415,2957.7933212188127,2836.0895946482583,2714.475154319748,2592.7059065015887,2470.891640711034,2351.1886195275483,2312.038498720296,2272.888331779919,2231.6877053556964,2192.539438402477,2155.582497373341,2114.3716744133603,2075.2260902358894,2036.08064081309,1996.9353346737669,1955.6992687429877,1916.5557758560562,1879.6498444582157,1840.5087460370403,1799.2599318235543,1760.1208865935232,1720.9823375676149,1681.844323411212,1640.5590536403981,1601.4226235562587,1564.5946270312306 -Utility-Scale Battery Storage - 10Hr/Moderate,4530.1918940852365,4484.79389601148,4149.014095160554,3637.421985126604,3505.9138743858543,3374.2490401600035,3242.4085370474245,3110.3702378351936,2978.108136257249,2929.516144020951,2880.9507498959574,2832.412990114276,2783.9039554433516,2735.4247948215407,2686.9767192883614,2638.561006237739,2590.179004025678,2541.8321369672854,2493.521910762093,2445.249918391101,2397.0178465341337,2348.82748256184,2300.6807221632785,2252.5795776775594,2204.5261872065107,2156.522824595166,2108.5719103780348,2060.6760238019765,2012.8379160512818 -Utility-Scale Battery Storage - 10Hr/Conservative,4530.1918940852365,4484.79389601148,4726.752735932927,4660.078406487528,4478.706635014878,4297.469850811216,4116.3823077436255,3935.4603397262536,3754.7227545095907,3729.7243888633698,3704.726023217149,3679.7276575709275,3654.729291924706,3629.730926278485,3604.732560632264,3579.734194986043,3554.7358293398215,3529.7374636936,3504.7390980473792,3479.740732401158,3454.7423667549365,3429.744001108716,3404.7456354624946,3379.747269816274,3354.748904170053,3329.7505385238314,3304.75217287761,3279.7538072313887,3254.7554415851696 +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_capex.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_capex.csv index 8079fb9..318f43a 100644 --- 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 @@ -1,16 +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,1289.8195995781248,1277.6541192233199,1072.8681168681826,867.630799693061,835.3856764197699,803.1118071298195,770.8877786504419,738.6782438640995,705.7889865218744,695.1450997423281,684.5012278155018,674.5175084623882,663.8730248280775,652.5230361789042,642.542599635998,631.89725227269,621.2518615246457,610.6064246459874,600.6341151654649,589.9880945038824,578.6216831262187,567.9748915580448,558.0066864315492,547.359233831334,536.7116214764729,526.0638369185114,516.1073687856924,505.4590742301474,494.0675714486922 -Utility-Scale Battery Storage - 2Hr/Moderate,1289.8195995781248,1277.6541192233199,1200.2020960299217,1068.4564695856182,1042.975960629618,1017.5426082872996,992.1621130507434,966.8411327889401,941.5874925412656,930.0826549205973,918.5698141799203,907.0486585268286,895.5188597597196,883.9800721739134,872.4319313790785,860.8740530194698,849.3060313875246,837.727437920304,826.1378195670678,814.5366970149054,802.9235627578175,791.2978789928899,779.6590753252219,768.006546261017,756.3396484656666,744.6576977607166,732.9599658302371,721.245676603254,709.5140022744466 -Utility-Scale Battery Storage - 2Hr/Conservative,1289.8195995781248,1277.6541192233199,1342.5968928046616,1325.3775974596674,1283.2000359965173,1240.9788294362643,1198.709369111607,1156.3863738188093,1114.0037624948018,1107.0858255894068,1100.1678886840116,1093.2499517786164,1086.3320148732212,1079.4140779678262,1072.496141062431,1065.578204157036,1058.6602672516408,1051.7423303462458,1044.8243934408506,1037.9064565354556,1030.9885196300602,1024.0705827246652,1017.1526458192703,1010.2347089138751,1003.3167720084801,996.3988351030848,989.4808981976898,982.5629612922947,975.6450243869001 -Utility-Scale Battery Storage - 4Hr/Advanced,2099.9126732049026,2079.4390634203596,1734.7992646392408,1390.171430074499,1335.561655976892,1280.9526439273018,1226.3423106132286,1171.7315930758332,1117.1388947732928,1099.36844948682,1081.5980038066061,1063.810057685715,1046.0396282216775,1028.2879014775135,1010.4998683303386,992.7294617634899,974.9590563467568,957.1886521529323,939.4004035598456,921.6300148419259,903.8787234592179,886.1083551777937,868.3199977795504,850.5496470218812,832.7793004992584,815.0089585416865,797.2202899993689,779.4499615616752,761.6993353443269 -Utility-Scale Battery Storage - 4Hr/Moderate,2099.9126732049026,2079.4390634203596,1937.4050958125797,1710.6978484708648,1658.710439068677,1606.7192162554754,1554.7237190499136,1502.7234090505035,1450.7176534702614,1429.9410271956856,1409.1650481089296,1388.3897414236906,1367.6151336806277,1346.8412528358203,1326.0681283563993,1305.295791324037,1284.5242745470632,1263.7536126820496,1242.983842365824,1222.215002358954,1201.4471337018967,1180.6802798851274,1159.914487034736,1139.1498041151524,1118.3862831508777,1097.623979469329,1076.8629519671865,1056.1032634029345,1035.3449807186555 -Utility-Scale Battery Storage - 4Hr/Conservative,2099.9126732049026,2079.4390634203596,2188.635853586728,2159.0527997166328,2082.076685751107,2005.1015847800024,1928.1276037696114,1851.1548652956703,1774.183510498499,1762.7454664078975,1751.3074223172957,1739.8693782266942,1728.4313341360923,1716.993290045491,1705.5552459548892,1694.1172018642878,1682.679157773686,1671.2411136830844,1659.8030695924829,1648.365025501881,1636.9269814112793,1625.4889373206781,1614.0508932300766,1602.6128491394747,1591.1748050488734,1579.7367609582716,1568.2987168676698,1556.8606727770682,1545.4226286864675 -Utility-Scale Battery Storage - 6Hr/Advanced,2910.005746831681,2881.2240076174,2396.730412410299,1912.7120604559368,1835.7376355340143,1758.7934807247839,1681.7968425760153,1604.784942287567,1528.4888030247116,1503.5917992313118,1478.6947797977107,1453.1026069090422,1428.2062316152774,1404.052766776123,1378.457137024679,1353.5616712542899,1328.666251168868,1303.770879659877,1278.1666919542263,1253.2719351799694,1229.1357637922172,1204.2418187975425,1178.6333091275517,1153.7400602124285,1128.846979522044,1103.9540801648618,1078.3332112130454,1053.4408488932029,1029.3310992399615 -Utility-Scale Battery Storage - 6Hr/Moderate,2910.005746831681,2881.2240076174,2674.6080955952375,2352.939227356111,2274.444917507736,2195.8958242236513,2117.285325049084,2038.605685312067,1959.8478143992572,1929.799399470774,1899.7602820379386,1869.7308243205528,1839.7114076015355,1809.702433497727,1779.7043253337201,1749.7175296286043,1719.7425177066013,1689.7797874437952,1659.8298651645803,1629.8933077030033,1599.9707046459755,1570.062680777365,1540.16989874425,1510.2930619692881,1480.4329178360888,1450.5902611779413,1420.7659381041358,1390.9608502026153,1361.1759591628643 -Utility-Scale Battery Storage - 6Hr/Conservative,2910.005746831681,2881.2240076174,3034.674814368795,2992.728001973598,2880.953335505697,2769.22434012374,2657.545838427616,2545.9233567725314,2434.363258502196,2418.4051072263883,2402.44695595058,2386.488804674772,2370.5306533989633,2354.572502123156,2338.6143508473474,2322.6561995715397,2306.698048295731,2290.7398970199233,2274.781745744115,2258.823594468307,2242.8654431924983,2226.9072919166906,2210.9491406408824,2194.9909893650743,2179.0328380892665,2163.074686813458,2147.11653553765,2131.158384261842,2115.2002329860347 -Utility-Scale Battery Storage - 8Hr/Advanced,3720.0988204584587,3683.0089518144396,3058.6615601813573,2435.2526908373748,2335.9136150911368,2236.634317522266,2137.251374538802,2037.8382914993006,1939.83871127613,1907.8151489758038,1875.7915557888148,1842.3951561323693,1810.3728350088772,1779.817632074732,1746.4144057190197,1714.3938807450895,1682.373445990979,1650.3531071668222,1616.932980348607,1584.913855518013,1554.3928041252166,1522.3752824172914,1488.946620475553,1456.9304734029758,1424.9146585448295,1392.8992017880369,1359.4461324267218,1327.4317362247307,1296.9628631355959 -Utility-Scale Battery Storage - 8Hr/Moderate,3720.0988204584587,3683.0089518144396,3411.8110953778955,2995.1806062413575,2890.179395946795,2785.072432191828,2679.846931048254,2574.4879615736304,2468.9779753282533,2429.657771745862,2390.355515966948,2351.0719072174143,2311.8076815224435,2272.563614159634,2233.340522311041,2194.139267933172,2154.9607608661395,2115.8059622055407,2076.675887963336,2037.5716130470519,1998.4942755900547,1959.4450816696026,1920.4253104537643,1881.4363198234237,1842.4795525212994,1803.5565428865539,1764.6689242410855,1725.818437002296,1687.006937607073 -Utility-Scale Battery Storage - 8Hr/Conservative,3720.0988204584587,3683.0089518144396,3880.7137751508612,3826.403204230563,3679.8299852602872,3533.3470954674785,3386.964073085621,3240.6918482493925,3094.543006505893,3074.064748044879,3053.5864895838645,3033.1082311228497,3012.629972661835,2992.1517142008206,2971.6734557398054,2951.1951972787915,2930.7169388177763,2910.2386803567615,2889.760421895747,2869.2821634347324,2848.8039049737176,2828.3256465127033,2807.8473880516885,2787.369129590674,2766.8908711296594,2746.4126126686447,2725.93435420763,2705.4560957466156,2684.977837285602 -Utility-Scale Battery Storage - 10Hr/Advanced,4530.1918940852365,4484.79389601148,3720.592707952415,2957.7933212188127,2836.0895946482583,2714.475154319748,2592.7059065015887,2470.891640711034,2351.1886195275483,2312.038498720296,2272.888331779919,2231.6877053556964,2192.539438402477,2155.582497373341,2114.3716744133603,2075.2260902358894,2036.08064081309,1996.9353346737669,1955.6992687429877,1916.5557758560562,1879.6498444582157,1840.5087460370403,1799.2599318235543,1760.1208865935232,1720.9823375676149,1681.844323411212,1640.5590536403981,1601.4226235562587,1564.5946270312306 -Utility-Scale Battery Storage - 10Hr/Moderate,4530.1918940852365,4484.79389601148,4149.014095160554,3637.421985126604,3505.9138743858543,3374.2490401600035,3242.4085370474245,3110.3702378351936,2978.108136257249,2929.516144020951,2880.9507498959574,2832.412990114276,2783.9039554433516,2735.4247948215407,2686.9767192883614,2638.561006237739,2590.179004025678,2541.8321369672854,2493.521910762093,2445.249918391101,2397.0178465341337,2348.82748256184,2300.6807221632785,2252.5795776775594,2204.5261872065107,2156.522824595166,2108.5719103780348,2060.6760238019765,2012.8379160512818 -Utility-Scale Battery Storage - 10Hr/Conservative,4530.1918940852365,4484.79389601148,4726.752735932927,4660.078406487528,4478.706635014878,4297.469850811216,4116.3823077436255,3935.4603397262536,3754.7227545095907,3729.7243888633698,3704.726023217149,3679.7276575709275,3654.729291924706,3629.730926278485,3604.732560632264,3579.734194986043,3554.7358293398215,3529.7374636936,3504.7390980473792,3479.740732401158,3454.7423667549365,3429.744001108716,3404.7456354624946,3379.747269816274,3354.748904170053,3329.7505385238314,3304.75217287761,3279.7538072313887,3254.7554415851696 +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/df_cff.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/df_cff.csv index 5263a8a..aafc67b 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/df_cff.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/df_cff.csv @@ -1,4 +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,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -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 -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 +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 03a734f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 2/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 3/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 4/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 5/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 6/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 7/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 8/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 9/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 10/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 +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 aeb9750..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 1/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 1/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 2/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 2/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 2/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 3/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 3/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 3/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 4/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 4/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 4/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 5/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 5/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 5/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 6/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 6/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 6/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 7/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 7/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 7/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 8/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 8/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 8/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 9/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 9/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 9/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 10/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 10/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 10/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 +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 baa73de..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 1/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 1/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 2/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 2/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 2/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 3/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 3/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 3/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 4/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 4/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 4/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 5/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 5/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 5/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 6/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 6/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 6/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 7/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 7/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 7/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 8/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 8/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 8/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 9/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 9/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 9/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 10/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 10/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 10/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 +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 85dfd02..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 3f67378..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4187.244925890721,4145.347745156106,3440.146533020757,2736.240568497066,2623.9303303812803,2511.702289154992,2399.331168823202,2286.9182459049653,2176.4532505442057,2140.321286246049,2104.189111338637,2066.16460608413,2030.0338100457802,1995.9249614366333,1957.8950111910865,1921.770835315409,1885.6467577465337,1849.522784711251,1811.469429230401,1775.347067727923,1741.2894961063712,1705.1692757998594,1667.1034773264864,1630.9845743479254,1594.8656687794596,1558.748140551919,1520.6490636407832,1484.5328936992892,1450.5469064800438 -PV+Storage - Class 1/Moderate,4187.244924102818,4145.347919442732,3835.494721101367,3363.4039925491657,3242.0473169663487,3120.545919890556,2998.882307614282,2877.036042012949,2754.9830696554113,2710.139496357956,2665.3203538868097,2620.5266160625247,2575.7592289552954,2531.0192509365506,2486.310720127111,2441.632006779742,2396.984372806548,2352.369130718436,2307.78768559504,2263.2414694295567,2218.732036873178,2174.261070606674,2129.829379242755,2085.439765684679,2041.0933423000602,1996.7947687541616,1952.5445466529188,1908.34503816376,1864.1987817967413 -PV+Storage - Class 1/Conservative,4187.281826936422,4145.386340662666,4368.67962881886,4307.173052888017,4139.806334126923,3972.564476018437,3805.460686249585,3638.5100873022348,3471.7299837533046,3448.6619464400046,3425.593931013149,3402.5260576923542,3379.4580938800646,3356.390025053784,3333.322742178402,3310.2553777678177,3287.1880594830363,3264.120790195514,3241.053719840423,3217.986562743748,3194.9192976659792,3171.8522577097947,3148.781991101848,3125.7115713108983,3102.6374951390253,3079.5704379374483,3056.503632162452,3033.4367331814665,3010.3697122051553 -PV+Storage - Class 2/Advanced,4187.244926878875,4145.348421084284,3440.1473641670323,2736.241635050832,2623.93145871898,2511.7034850479376,2399.332439009577,2286.919598118767,2176.4546924038887,2140.3227718421076,2104.1906423569453,2066.1661858318735,2030.035438979563,1995.9266397926012,1957.896726585833,1921.772587484486,1885.6485482001574,1849.5246150540295,1811.4713032776667,1775.348985283291,1741.2914566488805,1705.1712837556847,1667.1055095425897,1630.986628439709,1594.8677106163525,1558.7502350938157,1520.6512165475308,1484.5351050098022,1450.549175732513 -PV+Storage - Class 2/Moderate,4187.2449250859945,4145.348588722659,3835.4955401632783,3363.405038724437,3242.048418708814,3120.547082392299,2998.88353694658,2877.0373451414566,2754.984453360904,2710.1409161682723,2665.32181120237,2620.5281138103546,2575.7607673398147,2531.020829957597,2486.3123390257206,2441.633665509852,2396.986073005554,2352.3708741261385,2307.7894760782615,2263.2433070399425,2218.733921347508,2174.263006449554,2129.831344311512,2085.44175779109,2041.0953283407525,1996.7968120502967,1952.5466530319582,1908.3472079807473,1864.2010149126638 -PV+Storage - Class 2/Conservative,4187.281828975721,4145.387000781181,4368.680430837569,4307.174070178692,4139.807397604043,3972.5655900083843,3805.461855828658,3638.5113182912896,3471.731281682444,3448.6632687963174,3425.595278758676,3402.5274331779824,3379.459496915247,3356.391455266158,3333.3242130563963,3310.2568894532037,3287.189613661262,3264.1223886579223,3241.055366356575,3217.9882575761403,3194.921040781984,3171.854053518604,3148.7838191906776,3125.7134297477205,3102.6393529981956,3079.5723546869167,3056.50561356919,3033.438779864071,3010.3718243114413 -PV+Storage - Class 3/Advanced,4187.244928260555,4145.34935464178,3440.1484982636784,2736.2430730463525,2623.9329621138345,2511.7050599335216,2399.3340925278267,2286.921338452062,2176.4565273142557,2140.3246414605933,2104.192548034484,2066.1681308727484,2030.03742310998,1995.9286624824986,1957.898818404914,1921.7747491079951,1885.650782503681,1849.526925093278,1811.4736949949818,1775.351459601635,1741.2940140555147,1705.1739312360867,1667.108217514991,1630.989394309842,1594.870488498932,1558.7531138666643,1520.6542054730241,1484.538205697927,1450.552389080531 -PV+Storage - Class 3/Moderate,4187.2449264659,4145.349519988914,3835.496670121924,3363.4064697862973,3242.0499130812454,3120.548645977354,2998.8851766690173,2877.0390689345295,2754.9862687165223,2710.142763688803,2665.3236921464145,2620.5300313593552,2575.7627211388935,2531.02281940084,2486.3143724577244,2441.6357426188306,2396.988195585471,2352.3730440831027,2307.791697942094,2263.245580579818,2218.7362459472124,2174.2653873644344,2129.8337540742195,2085.4441935736945,2041.097749650464,1996.7992959635349,1952.5492062700748,1908.3498305928845,1864.203706353272 -PV+Storage - Class 3/Conservative,4187.281831862917,4145.38793536382,4368.681566336533,4307.175510492697,4139.8089033175875,3972.567167248283,3805.4635117838266,3638.5130612052117,3471.733119387181,3448.6651410914046,3425.5971870065846,3402.5293807079292,3379.4614834575837,3356.3934802937524,3333.326278825741,3310.258995479251,3287.1917616025944,3264.1245802771623,3241.05760606426,3217.9905449433504,3194.923374992536,3171.85643967634,3148.7862295517184,3125.715861382396,3102.641765395498,3079.57482474091,3056.508147759259,3033.441377985297,3010.3744855676046 -PV+Storage - Class 4/Advanced,4187.244929587166,4145.350253083849,3440.149592260549,2736.244463452122,2623.9344191260016,2511.706589761191,2399.3357024438737,2286.923036792698,2176.458322059305,2140.3264743290815,2104.1944205064133,2066.170046361027,2030.0393815172024,1995.9306634557033,1957.9008826333252,1921.7768770516898,1885.6529767870702,1849.529188505165,1811.4760331339908,1775.3538731384858,1741.2965032391553,1705.1765026333405,1667.1108422156703,1630.9920696897818,1594.873170162183,1558.755887521509,1520.6570797749755,1484.5411819140518,1450.5554677955429 -PV+Storage - Class 4/Moderate,4187.244927789936,4145.350415054268,3835.497758001952,3363.4078499115108,3242.0513566974455,3120.550159007478,2998.8867660571054,2877.0407426387833,2754.9880343058103,2710.1445635935474,2665.32552770638,2620.531905800774,2575.764634240862,2531.0247706947775,2486.316368066655,2441.637782284379,2396.990281117932,2352.3751774059733,2307.793883563393,2263.2478183285657,2218.738535272218,2174.2677335002363,2129.836130001016,2085.4465965311642,2041.1001396955248,1996.8017492020067,1952.5517294128754,1908.3524237632525,1864.2063690857854 -PV+Storage - Class 4/Conservative,4187.281834628565,4145.38883060202,4368.682654051334,4307.176890231288,4139.810345713149,3972.56867817148,3805.4650981231184,3638.514730859716,3471.7348798621597,3448.6669347080615,3425.599015070508,3402.5312464091458,3379.4633865379296,3356.3954202483487,3333.3282609242674,3310.261019383806,3287.193829037062,3264.1266930736324,3241.0597686204,3217.992756996347,3194.925635902831,3171.858754545337,3148.788571588159,3125.718227815645,3102.644116810928,3079.577236155035,3056.510625693267,3033.44392244322,3010.3770959729154 -PV+Storage - Class 5/Advanced,4187.244930912033,4145.351153239073,3440.1506918660434,2736.2458654526963,2623.9358929149575,2511.708142037435,2399.337341044776,2286.924770706439,2176.4601599834077,2140.328356960103,2104.1963495753,2066.172025608323,2030.0414110745528,1995.9327431864178,1957.9030212167033,1921.7790746863518,1885.6552359043667,1849.5315116887198,1811.478425826052,1775.3563357101868,1741.2990356356859,1705.179111217354,1667.1134974134818,1630.9947686957275,1594.8758681710417,1558.7586706376296,1520.6599563110528,1484.5441527484054,1450.5585331278257 -PV+Storage - Class 5/Moderate,4187.244929111329,4145.351310616303,3835.49884927448,3363.409237885859,3242.0528121975044,3120.551688338208,2998.888376602803,2877.0424428663077,2754.989832345246,2710.1464011206635,2665.3274062587884,2620.533828861557,2575.766601771257,2531.026782398542,2486.3184266096227,2441.639887446924,2396.9924348164136,2352.377381676626,2307.7961431179797,2263.2501330454443,2218.740904635583,2174.270162985578,2129.8385916741645,2085.449087559575,2041.1026186761894,1996.8042950969261,1952.5543492576326,1908.3551177589318,1864.2091368212843 -PV+Storage - Class 5/Conservative,4187.281837381626,4145.389721766751,4368.6837368348815,4307.178263749702,4139.811781613784,3972.5701823000154,3805.466677338797,3638.5163930283125,3471.7366324576187,3448.668720301716,3425.6008349624653,3402.5331037758565,3379.4652811225355,3356.3973515483253,3333.330238913617,3310.2630439189834,3287.1959020394015,3264.128816585158,3241.0619472809603,3217.9949907695727,3194.927924368587,3171.861103104144,3148.7909532442086,3125.720639865494,3102.6465190952126,3079.579705411925,3056.5131688916545,3033.4465398918164,3010.3797873811163 -PV+Storage - Class 6/Advanced,4187.244932216956,4145.352039854808,3440.151774963563,2736.2472464581692,2623.9373446595846,2511.7096711232266,2399.3389551958417,2286.926478781291,2176.4619705548735,2140.3302116003965,2104.198249990975,2066.173975486132,2030.04341054541,1995.934792116817,1957.905128114329,1921.7812397464959,1885.657461522392,1849.533800410048,1811.480783012909,1775.3587617279284,1741.3015304299797,1705.1816810574549,1667.116113166357,1630.9974275975887,1594.87852608356,1558.7614123866701,1520.662790087902,1484.5470794187079,1450.5615528885087 -PV+Storage - Class 6/Moderate,4187.244930412855,4145.352192744185,3835.499924230127,3363.410605186507,3242.054246072389,3120.553195004383,2998.889963341636,2877.044118026867,2754.9916039458412,2710.1482116904417,2665.329257315379,2620.5357238401148,2575.768540636172,2531.028764860394,2486.320455198254,2441.641961944605,2396.9945571106623,2352.379553773056,2307.7983696591023,2263.252413909972,2218.743239313774,2174.2725568724513,2129.841017245022,2085.4515420228076,2041.1050612371678,1996.8068035578297,1952.556930550742,1908.3577720809308,1864.2118637655542 -PV+Storage - Class 6/Conservative,4187.281840093208,4145.390599505222,4368.684803322812,4307.179616631141,4139.813195947691,3972.571663845683,3805.468232854202,3638.518030263257,3471.7383587762124,3448.670479128491,3425.6026275783934,3402.5349333104455,3379.4671473229255,3356.399253919618,3333.332187342486,3310.265038266797,3287.1979442020124,3264.130908577532,3241.0640936781006,3217.997191538982,3194.930179099556,3171.863417122083,3148.7932999542354,3125.7230166056024,3102.6488862948477,3079.5821386907514,3056.515675123008,3033.4491193847075,3010.3824398537695 -PV+Storage - Class 7/Advanced,4187.244933445563,4145.352875043014,3440.1527957642443,2736.2485487085037,2623.9387142918144,2511.7111144277305,2399.340479530987,2286.928092586968,2176.4636820118276,2140.3319655270952,2104.2000480317442,2066.1758211617107,2030.0453040128796,1995.936733282326,1957.90712323804,1921.783288974579,1885.6595670833715,1849.5359646720804,1811.4830110046794,1775.3610537503944,1741.303886388152,1705.1841068276808,1667.1185812152273,1630.9999352960829,1594.881031801723,1558.7639960759861,1520.6654594158338,1484.5498351450751,1450.5643951437128 -PV+Storage - Class 7/Moderate,4187.244931637355,4145.353022476293,3835.500935122711,3363.4118907424822,3242.0555939267642,3120.5546109753254,2998.891454244054,2877.0456916748294,2754.993267838202,2710.1499118176193,2665.330995089051,2620.5375024712775,2575.770360076435,2531.030624823359,2486.322359727648,2441.643910888525,2396.99655229595,2352.3815971408917,2307.8004656368194,2263.254562444975,2218.745439986594,2174.274814832868,2129.843306581761,2085.453860131615,2041.107369594107,1996.8091757171708,1952.5593731469753,1908.3602853814705,1864.2144474658912 -PV+Storage - Class 7/Conservative,4187.281842644901,4145.39142548817,4368.685806941598,4307.18088979156,4139.814526946208,3972.573058103522,3805.4696967327395,3638.5195710576277,3471.739983418811,3448.672134368907,3425.6043146224747,3402.5366551040006,3379.468903628119,3356.4010442707845,3333.3340206510516,3310.266914386482,3287.1998649005695,3264.1328757337965,3241.066111577114,3217.999260131789,3194.9322979818944,3171.865591280556,3148.7955043877246,3125.7252488044905,3102.6511090945473,3079.5844230910443,3056.518027555385,3033.4515401155336,3010.3849285950246 -PV+Storage - Class 8/Advanced,4187.2449343206235,4145.353472775822,3440.1535298233366,2736.2494895569453,2623.939708374995,2511.7121667212155,2399.341595846664,2286.9292795954025,2176.4649462639964,2140.333266631535,2104.201387411442,2066.177201654849,2030.046725959481,1995.9381968306648,1957.9086209081308,1921.7848206101426,1885.6611340819463,1849.5375685187119,1811.4846551311862,1775.362738072781,1741.3056105357407,1705.1858747892543,1667.120372682152,1631.0017482109804,1594.8828360506427,1558.7658491020832,1520.6673663469533,1484.5517961350645,1450.566409900985 -PV+Storage - Class 8/Moderate,4187.244932507404,4145.353613506568,3835.501656993662,3363.412811026995,3242.056561167388,3120.555629560792,2998.892529310302,2877.0468291132925,2754.994473349875,2710.1511464654764,2665.332260005921,2620.538800109051,2575.771690518382,2531.0319879769836,2486.3237583323494,2441.6453449462547,2396.9980232660655,2352.383106574143,2307.8020169316515,2263.2561556950723,2218.747075011645,2174.276495595952,2129.8450139021247,2085.455592132626,2041.1090975006723,1996.810954644377,1952.5612082366451,1908.362177008128,1864.216395572365 -PV+Storage - Class 8/Conservative,4187.281844453398,4145.3920108988705,4368.686518260034,4307.181792166764,4139.8154703192085,3972.574046317475,3805.4707342973397,3638.52066314461,3471.7411349429426,3448.673307582866,3425.605510381139,3402.5378754956814,3379.4701484843204,3356.4023132614984,3333.335323158543,3310.268250432205,3287.201235870567,3264.1342831012635,3241.0675585490476,3218.0007468196823,3194.9338242397807,3171.867160851677,3148.7970993413883,3125.726867397623,3102.652724388329,3079.5860867432166,3056.519744433876,3033.453310606973,3010.386752679273 -PV+Storage - Class 9/Advanced,4187.244935378089,4145.354193156662,3440.154412172175,2736.2506175549925,2623.9408971668386,2511.713421986404,2399.342924224688,2286.930688704206,2176.466443533407,2140.3348039749903,2104.2029663788694,2066.1788254536295,2030.0483948465655,1995.9399108400314,1957.9103790854567,1921.7866229433705,1885.6629823895587,1849.5394647331327,1811.4866035033212,1775.3647387038634,1741.3076631835793,1705.1879844100727,1667.122515204656,1631.0039212742474,1594.8850035714017,1558.7680801751121,1520.6696673991398,1484.5541676161888,1450.5688517203223 -PV+Storage - Class 9/Moderate,4187.244933560562,4145.354328146988,3835.502528911512,3363.413921438216,3242.057727010697,3120.5568560162396,2998.893822442286,2877.0481958772125,2754.9959204532474,2710.1526270609575,2665.333775397016,2620.5403531750376,2575.7732812984173,2531.033616300903,2486.3254266758067,2441.64705321706,2396.999773107357,2352.384899731949,2307.8038573383506,2263.2580433523603,2218.74900959811,2174.27848168943,2129.847028751208,2085.4576334691324,2041.1111314042057,1996.8130459453264,1952.5633628462892,1908.3643952255638,1864.2186771913155 -PV+Storage - Class 9/Conservative,4187.28184664491,4145.3927202922805,4368.687380237266,4307.182885687201,4139.816613526238,3972.575243869185,3805.471991659749,3638.521986586263,3471.7425304211315,3448.6747293487424,3425.606959470899,3402.5393544404574,3379.471657080005,3356.4038511082276,3333.3369000106286,3310.2698662499347,3287.202892264076,3264.1359817819266,3241.069303314957,3218.00253772928,3194.93566104239,3171.8690479750244,3148.7990151673484,3125.7288097952414,3102.654661025322,3079.5880795227213,3056.521799094547,3033.4554275140054,3010.388931712051 -PV+Storage - Class 10/Advanced,4187.24493709067,4145.355359323374,3440.1558399587116,2736.25244213548,2623.9428193105277,2511.7154508086046,2399.34507038298,2286.9329644263626,2176.468860731844,2140.337284942485,2104.2055135830065,2066.18144403344,2030.0510851792828,1995.9426729439265,1957.9132134935664,1921.7895296822371,1885.6659644390706,1849.5425252599548,1811.4897494214538,1775.3679702302995,1741.3109799797237,1705.1913945412452,1667.125979805287,1631.0074365531925,1594.8885111628938,1558.7716919158333,1520.6733937625095,1484.5580094005463,1450.5728088477276 -PV+Storage - Class 10/Moderate,4187.244935267472,4145.3554867854045,3835.503943026174,3363.415722980438,3242.059619100987,3120.5588471182077,2998.8959224634677,2877.050416181657,2754.998272012283,2710.1550337861577,2665.3362394352557,2620.5428792382454,2575.7758694807467,2531.0362663554415,2486.3281400049927,2441.6498295954684,2397.002615129681,2352.387810155368,2307.806842462217,2263.261103091627,2218.752143345136,2174.281696771165,2129.8502882694993,2085.4609337115535,2041.1144175271957,1996.8164226579167,1952.5668395868915,1908.3679723632033,1864.222354280597 -PV+Storage - Class 10/Conservative,4187.28185019564,4145.39386966619,4368.688776854821,4307.184657509322,4139.818465865503,3972.5771842750446,3805.4740289912165,3638.524131003255,3471.7447915795847,3448.6770331088774,3425.609307512203,3402.541750865184,3379.4741015576324,3356.4063429909625,3333.3394558965,3310.272486107293,3287.205578737162,3264.1387376812863,3241.072134840425,3218.005445013901,3194.9386437167695,3171.872113269782,3148.802127999959,3125.7319667223965,3102.657809501734,3079.591320204397,3056.525141363696,3033.458872014885,3010.3924782979475 +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 a6d10a1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 1/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 1/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 2/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 2/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 2/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 3/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 3/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 3/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 4/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 4/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 4/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 5/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 5/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 5/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 6/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 6/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 6/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 7/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 7/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 7/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 8/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 8/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 8/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 9/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 9/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 9/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 10/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 10/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 10/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 +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 49cf52d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_tc.csv index 7471561..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Moderate,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Conservative,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 +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,0,22.5975426819279,22.656893006523372,22.663511099642953,22.68048803531283,22.698493528442768,22.717624041640917,22.73798849717402,22.759710358102208,22.784502865460098,22.81066626736359,22.83831820546943,22.86759027335273,22.898630165237126,22.909812592587944,22.921297197983712,22.933096366193457,22.945223166154427,22.957691398715475,22.97051564841837,22.983711339719903,22.997294798102498,22.700016158178297,22.392756192056172,21.712607645696668,21.71252950389522,21.712448822127843,21.712365474644198,21.712279327261957 -PTC/Moderate,0,22.5975426819279,22.656893006523372,22.663511099642953,22.68048803531283,22.698493528442768,22.717624041640917,22.73798849717402,22.759710358102208,22.784502865460098,22.81066626736359,22.83831820546943,22.86759027335273,22.898630165237126,22.909812592587944,22.921297197983712,22.933096366193457,22.945223166154427,22.957691398715475,22.97051564841837,22.983711339719903,22.997294798102498,22.700016158178297,22.392756192056172,21.712607645696668,21.71252950389522,21.712448822127843,21.712365474644198,21.712279327261957 -PTC/Conservative,0,22.5975426819279,22.656893006523372,22.663511099642953,22.68048803531283,22.698493528442768,22.717624041640917,22.73798849717402,22.759710358102208,22.784502865460098,22.81066626736359,22.83831820546943,22.86759027335273,22.898630165237126,22.909812592587944,22.921297197983712,22.933096366193457,22.945223166154427,22.957691398715475,22.97051564841837,22.983711339719903,22.997294798102498,22.700016158178297,22.392756192056172,21.712607645696668,21.71252950389522,21.712448822127843,21.712365474644198,21.712279327261957 -PVD/Advanced,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Moderate,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Conservative,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PFF PV/Advanced,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Moderate,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Conservative,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Advanced,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 -PFF Battery/Moderate,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 -PFF Battery/Conservative,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 +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,0.9349585462260089,0.9323412782002749,0.9322025699477899,0.9321475764870023,0.9319675924213304,0.9317766564544931,0.9315737364287859,0.9313576661325073,0.9311271227710837,0.9308638991426929,0.930586015215752,0.930292202328259,0.9299810399099487,0.929650931834304,0.929531967977774,0.9294097676473092,0.9292841971722194,0.9291551154329111,0.929022373335946,0.9288858132442134,0.9287452683576725,0.9286005620396233,0.9317605077518563,0.9350124438673534,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8692602590361224,0.8690016314172644,0.8688991043505919,0.8685635933236109,0.8682077375135147,0.8678296264038892,0.8674271022637909,0.8669977187599568,0.8665075987271373,0.8659903317151317,0.8654435817127625,0.8648647345919896,0.8642508550603897,0.8640296794926335,0.8638025161982252,0.8635691191140166,0.8633292285351464,0.8630825701587537,0.8628288540463638,0.862567773496765,0.8622990038203043,0.8681776438059968,0.8742482701868007,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8104472209984404,0.810085554095996,0.8099421943321311,0.8094731209346252,0.808975702768263,0.8084472876526684,0.807884881504488,0.8072850913180518,0.8066006419879149,0.8058784920061517,0.8051154156224224,0.8043078052573003,0.8034516127454854,0.803143208369993,0.8028264958729536,0.8025011355585896,0.80216676899618,0.8018230177137735,0.8014694817814293,0.801105738272933,0.8007313395937419,0.8089336422114858,0.8174330116541668,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7556133979395466,0.755163835405867,0.7549856535412608,0.7544027156472229,0.7537846754783358,0.7531282604643139,0.7524297777417572,0.7516850443349692,0.7508354186518696,0.7499392546240841,0.748992593127815,0.7479910091408728,0.7469295404726147,0.7465472870441431,0.7461547869903852,0.7457516234873585,0.7453373568430909,0.74491152291184,0.7444736313749613,0.7440231638751664,0.7435595719894892,0.7537324212045323,0.7643100379246134,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7044895612602099,0.703965668096979,0.7037580472309418,0.7030788826178559,0.7023589646038391,0.7015945076108527,0.7007812417261642,0.6999143325616743,0.6989255854207156,0.6978829826144977,0.6967819689884287,0.6956174565241208,0.6943837433149348,0.6939395689146105,0.6934835472056614,0.6930151987223293,0.6925340178340029,0.6920394709408515,0.6915309945186037,0.691007992997566,0.6904698364593814,0.702298103490571,0.7146393964322423,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 -6/nan,0.667965657576467,0.6568246980240948,0.6562386049550168,0.6560063581595478,0.6552467335156422,0.6544416876694048,0.6535870169129564,0.6526779817635207,0.6517092186643954,0.6506045956553165,0.6494401438781091,0.6482108324728659,0.6469110455978155,0.6455344940233213,0.6450390131508461,0.6445303824756455,0.6440080725728259,0.6434715252817708,0.6429201517356222,0.6423533302269928,0.6417704038938211,0.6411706782075884,0.6543736375015401,0.6681967285420013,0.6994801321120228,0.6994837832956926,0.6994875531737741,0.69949144762339,0.6994954729157902 +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,0.9349585462260089,0.9323412782002749,0.9322025699477899,0.9321475764870023,0.9319675924213304,0.9317766564544931,0.9315737364287859,0.9313576661325073,0.9311271227710837,0.9308638991426929,0.930586015215752,0.930292202328259,0.9299810399099487,0.929650931834304,0.929531967977774,0.9294097676473092,0.9292841971722194,0.9291551154329111,0.929022373335946,0.9288858132442134,0.9287452683576725,0.9286005620396233,0.9317605077518563,0.9350124438673534,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8692602590361224,0.8690016314172644,0.8688991043505919,0.8685635933236109,0.8682077375135147,0.8678296264038892,0.8674271022637909,0.8669977187599568,0.8665075987271373,0.8659903317151317,0.8654435817127625,0.8648647345919896,0.8642508550603897,0.8640296794926335,0.8638025161982252,0.8635691191140166,0.8633292285351464,0.8630825701587537,0.8628288540463638,0.862567773496765,0.8622990038203043,0.8681776438059968,0.8742482701868007,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8104472209984404,0.810085554095996,0.8099421943321311,0.8094731209346252,0.808975702768263,0.8084472876526684,0.807884881504488,0.8072850913180518,0.8066006419879149,0.8058784920061517,0.8051154156224224,0.8043078052573003,0.8034516127454854,0.803143208369993,0.8028264958729536,0.8025011355585896,0.80216676899618,0.8018230177137735,0.8014694817814293,0.801105738272933,0.8007313395937419,0.8089336422114858,0.8174330116541668,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7556133979395466,0.755163835405867,0.7549856535412608,0.7544027156472229,0.7537846754783358,0.7531282604643139,0.7524297777417572,0.7516850443349692,0.7508354186518696,0.7499392546240841,0.748992593127815,0.7479910091408728,0.7469295404726147,0.7465472870441431,0.7461547869903852,0.7457516234873585,0.7453373568430909,0.74491152291184,0.7444736313749613,0.7440231638751664,0.7435595719894892,0.7537324212045323,0.7643100379246134,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7044895612602099,0.703965668096979,0.7037580472309418,0.7030788826178559,0.7023589646038391,0.7015945076108527,0.7007812417261642,0.6999143325616743,0.6989255854207156,0.6978829826144977,0.6967819689884287,0.6956174565241208,0.6943837433149348,0.6939395689146105,0.6934835472056614,0.6930151987223293,0.6925340178340029,0.6920394709408515,0.6915309945186037,0.691007992997566,0.6904698364593814,0.702298103490571,0.7146393964322423,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 +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 ced8c3c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 1/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 1/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 2/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 2/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 2/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 3/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 3/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 3/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 4/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 4/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 4/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 5/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 5/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 5/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 6/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 6/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 6/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 7/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 7/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 7/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 8/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 8/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 8/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 9/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 9/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 9/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 10/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 10/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 10/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 +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 03a734f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 2/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 3/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 4/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 5/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 6/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 7/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 8/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 9/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 10/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 +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 aeb9750..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 1/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 1/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 2/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 2/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 2/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 3/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 3/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 3/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 4/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 4/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 4/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 5/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 5/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 5/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 6/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 6/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 6/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 7/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 7/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 7/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 8/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 8/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 8/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 9/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 9/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 9/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 10/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 10/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 10/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 +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 baa73de..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 1/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 1/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 2/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 2/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 2/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 3/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 3/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 3/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 4/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 4/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 4/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 5/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 5/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 5/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 6/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 6/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 6/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 7/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 7/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 7/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 8/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 8/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 8/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 9/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 9/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 9/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 10/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 10/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 10/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 +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 85dfd02..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 7553123..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4187.240074228118,4145.343870377937,3440.1423463440005,2736.2359112164804,2623.9261379046507,2511.6986035145774,2399.3280377013307,2286.915724388986,2176.4514042773503,2140.320227710087,2104.188866281462,2066.1652020003303,2030.0352753763223,1995.9273231644347,1957.897532615968,1921.7735199089293,1885.6496116923558,1849.525814558022,1811.472645539559,1775.3504745462162,1741.2930967604557,1705.173082810924,1667.1078014698749,1630.9894554153016,1594.871541396647,1558.7543204676094,1520.6555754916135,1484.5397459364656,1450.5541059504933 -PV+Storage - Class 1/Moderate,4187.2400728268885,4145.344009937198,3835.4903659601587,3363.3989615117976,3242.0425670845334,3120.5414764640873,2998.878199106311,2877.0323013871607,2754.9797382982083,2710.1367224604282,2665.3181555786427,2620.5250107502566,2575.758238561593,2531.01889658386,2486.310536563985,2441.632000743978,2396.9845510495584,2352.369500391027,2307.788254920509,2263.242246069506,2218.7330281596205,2174.2622866017564,2129.8310841116017,2085.4420039298325,2041.09650751636,1996.798260342867,1952.5483865042982,1908.3492394261805,1864.2033565836243 -PV+Storage - Class 1/Conservative,4187.272879367756,4145.378302987538,4368.670110098541,4307.161257896835,4139.794290124667,3972.552159941242,3805.4480704259568,3638.4971403068316,3471.7166817499833,3448.648747714141,3425.5808387159777,3402.513062618177,3379.445211818059,3356.3772731621625,3333.309978430723,3310.2426147321344,3287.1752968780756,3264.1080277097158,3241.040942751462,3217.973784746742,3194.906534385707,3171.839492977904,3148.7692802098427,3125.69896834966,3102.6252311039902,3079.558205910056,3056.4914167729125,3033.4245527997036,3010.3575878393867 -PV+Storage - Class 2/Advanced,4187.240075074625,4145.344411624497,3440.1430133300178,2736.236767346343,2623.9270441870594,2511.6995646842206,2399.329059289019,2286.9168127495564,2176.452565699723,2140.321425420483,2104.1901017609302,2066.1664780537217,2030.0365925227352,1995.9286817588213,1957.898921743554,1921.77493939382,1885.651062798456,1849.5272986289583,1811.4741657159968,1775.3520307186607,1741.2946885576944,1705.1747138826383,1667.1094349491839,1630.991088025479,1594.8731223265065,1558.7559422087866,1520.6572424274482,1484.5414580970396,1450.5558629780483 -PV+Storage - Class 2/Moderate,4187.240073669135,4145.3445458602,3835.4910232491666,3363.3998012855104,3242.0434520085605,3120.542410800665,2998.879187841707,2877.0333502481,2754.9808528872813,2710.1378671452503,2665.319331596361,2620.5262205835415,2575.7594825085685,2531.0201747891806,2486.311847569786,2441.6333445522946,2396.9859290285967,2352.3709139953953,2307.7897073341937,2263.2437373858793,2218.734558218565,2174.2638591188556,2129.8326636429692,2085.44358729961,2041.0980452741937,1996.7998424356688,1952.5500174452698,1908.3509194901205,1864.205085662636 -PV+Storage - Class 2/Conservative,4187.27288114914,4145.37883167731,4368.670753860648,4307.162074726462,4139.795144578275,3972.5530555777577,3805.4490114226196,3638.4981314585643,3471.717727638932,3448.649814237342,3425.581926736686,3402.5141741319994,3379.4463467775677,3356.378431381393,3333.3111700627383,3310.2438399307434,3287.1765570511584,3264.1093243545206,3241.0422789753734,3217.9751608140577,3194.907950323237,3171.840952426856,3148.7707503906304,3125.700446307598,3102.6266705784205,3079.5596910394224,3056.492952030856,3033.4261386671533,3010.359224432087 -PV+Storage - Class 3/Advanced,4187.240076258247,4145.345159166617,3440.143923430475,2736.237921634993,2623.928251715896,2511.7008304599076,2399.33038918353,2286.918213497083,2176.454043725622,2140.3229327356667,2104.1916395775975,2066.16804917545,2030.0381968790875,1995.9303190843905,1957.9006156997682,1921.776690590066,1885.6528736308787,1849.5291716453958,1811.476105812372,1775.354038726403,1741.296764958894,1705.1768644430958,1667.1116115960865,1630.9932863633355,1594.8752731533095,1558.7581711565456,1520.659556669353,1484.5438588797101,1450.5583509960577 -PV+Storage - Class 3/Moderate,4187.240074851244,4145.345291567619,3835.4919300296992,3363.400950010934,3242.044652294573,3120.5436674996063,2998.88050664836,2877.0347376931672,2754.9823151749906,2710.139356660212,2665.3208494718183,2620.5277695189234,2575.7610623622554,2531.021785228094,2486.3134942702873,2441.635027307254,2396.987649339351,2352.372673457993,2307.7915096774905,2263.2455824817002,2218.7364456279674,2174.265793175281,2129.8346006213937,2085.4455233129374,2041.0999200534927,1996.8017656915233,1952.551994383217,1908.3529501480539,1864.207169617804 -PV+Storage - Class 3/Conservative,4187.272883671185,4145.379580185754,4368.671665299743,4307.163231221044,4139.796354347947,3972.5543236624926,3805.450343738086,3638.499534795292,3471.719208486396,3448.6513243039794,3425.5834672450387,3402.515747908135,3379.4479537544566,3356.380071295817,3333.3128436460665,3310.2455468336525,3287.178298664705,3264.1111021577954,3241.0440966016135,3217.977017971894,3194.90984640836,3171.8428916507805,3148.7726888448424,3125.702380112249,3102.628539710531,3079.5616048783368,3056.494915603181,3033.4281518155885,3010.361286540628 -PV+Storage - Class 4/Advanced,4187.240077394695,4145.345878590212,3440.144801351289,2736.239037723031,2623.9294219900944,2511.7020600214,2399.331684009585,2286.9195804458454,2176.455489398234,2140.3244104224373,2104.1931505984726,2066.169596425841,2030.039780435814,1995.931938830747,1957.902287313043,1921.7784145012813,1885.6546520282463,1849.5310068556294,1811.4780024474753,1775.3559974075463,1741.2987859687046,1705.1789532008631,1667.1137213098345,1630.9954127787923,1594.8773494805237,1558.7603187145774,1520.6617821614361,1484.546163286928,1450.560734770972 -PV+Storage - Class 4/Moderate,4187.240075985491,4145.346008287323,3835.4928030425617,3363.402057849082,3242.045811812974,3120.5448835660736,2998.881784971774,2877.03608482279,2754.9837373754062,2710.140807786195,2665.3223307234434,2620.529283633365,2575.7626093080144,2531.0233647854398,2486.3151103411574,2441.636679727687,2396.989339623845,2352.3744032166283,2307.793282621378,2263.24739853116,2218.738304396827,2174.2676989800875,2129.8365104023565,2085.4474332361283,2041.1017706250998,1996.8036651963773,1952.553948018766,1908.3549580095696,1864.2092313445853 -PV+Storage - Class 4/Conservative,4187.272886087054,4145.380297183186,4368.67253838358,4307.1643390768295,4139.797513244615,3972.555538429278,3805.451620043394,3638.5008791459572,3471.7206271010705,3448.652770913914,3425.584943021708,3402.517255559432,3379.449493216304,3356.38164231615,3333.31444944347,3310.2471871783096,3287.179975000935,3264.112816021415,3241.045851615811,3217.9788139806574,3194.911682951499,3171.8447729385407,3148.7745723512253,3125.704262064201,3102.6303615937186,3079.5634732821054,3056.4968355864926,3033.4301233831325,3010.3633092467326 -PV+Storage - Class 5/Advanced,4187.240078529649,4145.346599385607,3440.145683772965,2736.2401631182956,2623.930605739432,2511.7033076253842,2399.333001906345,2286.920976026445,2176.456969851705,2140.3259282285276,2104.194707291158,2066.1711951780694,2030.0414215241212,1995.9336223296757,1957.9040191390104,1921.7801948712458,1885.656482971448,1849.532890529679,1811.4799433345386,1775.3579958824207,1741.3008420637832,1705.1810721656057,1667.1158555369377,1630.9975579724057,1594.879438463626,1558.7624735981915,1520.6640093833407,1484.54846352718,1450.5631081839615 -PV+Storage - Class 5/Moderate,4187.240077117473,4145.346725404742,3835.4936787778715,3363.4031719877967,3242.046980876539,3120.546112733814,2998.883080311968,2877.03745330044,2754.985185714752,2710.1422892442292,2665.32384666891,2620.53083702099,2575.764200264926,2531.0249932440724,2486.3167773768537,2441.6383852100425,2396.991085155604,2352.376190501736,2307.7951155388614,2263.2492770442586,2218.7402281511345,2174.269672491099,2129.838489106634,2085.4494131600322,2041.1036900580457,1996.805636443695,1952.5559765293397,1908.3570439389455,1864.2113743741136 -PV+Storage - Class 5/Conservative,4187.272888491929,4145.381010918171,4368.673407509214,4307.165441938147,4139.798666922916,3972.5567477332243,3805.4528906173273,3638.502217469216,3471.7220393663215,3448.6542110530368,3425.586412201236,3402.518756475712,3379.451025805679,3356.3832063277696,3333.3160519118233,3310.248828034076,3287.181655851757,3264.1145385768996,3241.04761969949,3217.980627624497,3194.913541878009,3171.8466816059185,3148.7764877203854,3125.706180293639,3102.6322228902345,3079.5653865034105,3056.4988061387535,3033.432151507338,3010.365394718967 -PV+Storage - Class 6/Advanced,4187.240079647518,4145.347309339316,3440.1465529471675,2736.2412716606527,2623.9317717827344,2511.7045365906106,2399.3343001385488,2286.9223508100167,2176.458428272544,2140.3274234680625,2104.196240861681,2066.1727702068683,2030.0430382846644,1995.9352808963874,1957.905725305838,1921.7819488516134,1885.6582867645484,1849.534746261209,1811.4818554207407,1775.3599646923033,1741.302867628977,1705.1831596584905,1667.117958058511,1630.9996712909408,1594.8814964013973,1558.7645964525123,1520.6662034979643,1484.5507295723487,1450.5654463119579 -PV+Storage - Class 6/Moderate,4187.240078232438,4145.3474317648215,3835.4945414190465,3363.4042695315575,3242.048132570676,3120.5473236853895,2998.8843565046222,2877.0388016022125,2754.9866127573378,2710.1437489686164,2665.3253404259294,2620.532367724682,2575.7657680427587,2531.026598031604,2486.318420155127,2441.640065849477,2396.9928052348296,2352.377951699073,2307.7969216763086,2263.251128084416,2218.742123743551,2174.2716170848885,2129.840438791723,2085.4513640211308,2041.1055812918426,1996.8075787064295,1952.5579751898908,1908.3590991494543,1864.2134858194067 -PV+Storage - Class 6/Conservative,4187.2728908605695,4145.3817139000475,4368.674263554726,4307.166528229085,4139.799803273369,3972.557938880777,3805.4541421229665,3638.503535716722,3471.723430457317,3448.6556296038048,3425.5878593611137,3402.5202349011815,3379.452535434164,3356.3847469122697,3333.317630431748,3310.250444423432,3287.183311696828,3264.1162355645984,3241.049361599913,3217.9824144718973,3194.9153734016654,3171.8485622020257,3148.7783749853475,3125.7080704423206,3102.6340570030675,3079.567271848314,3056.5007480477625,3033.434150221649,3010.3674500214925 -PV+Storage - Class 7/Advanced,4187.24008070001,4145.3479781126525,3440.147372128821,2736.2423169857307,2623.9328718732454,2511.7056966112295,2399.335526133449,2286.9236497188617,2176.4598068563414,2140.3288375107486,2104.1976918191526,2066.1742610655137,2030.044569331483,1995.936852229653,1957.9073409580894,1921.7836089929426,1885.6599932552062,1849.5365010791688,1811.4836627073842,1775.3618247596905,1741.3047804708028,1705.1851301227562,1667.1199418567678,1631.001664431713,1594.8834364998831,1558.7665969259135,1520.668270284363,1484.5528632600465,1450.5676470017354 -PV+Storage - Class 7/Moderate,4187.240079281416,4145.348096169211,3835.4953526502536,3363.4053014581805,3242.0492151727894,3120.5484617425604,2998.8855556173394,2877.040068198615,2754.987953039828,2710.145119651554,2665.3267427664273,2620.533804446632,2575.767239253099,2531.0281036572346,2486.3199624685667,2441.6416447724328,2396.994422294653,2352.3796085196172,2307.7986219026384,2263.2528717322825,2218.74391053315,2174.273451263374,2129.8422789711963,2085.4532065047483,2041.107368613714,1996.8094154329585,1952.5598664593156,1908.361045168695,1864.2154863523751 -PV+Storage - Class 7/Conservative,4187.272893089543,4145.382375430859,4368.675069136613,4307.1675505083385,4139.800872667776,3972.559059849809,3805.4553199012366,3638.504776313463,3471.7247396164134,3448.6569646088183,3425.5892212939566,3402.521626262383,3379.4539561649503,3356.386196780267,3333.319115686943,3310.2519649906408,3287.184869055297,3264.117831287425,3241.0509992181715,3217.9840940025483,3194.9170945751375,3171.850329134724,3148.780147829046,3125.709845641793,3102.63577923443,3079.569041839653,3056.502570788356,3033.436025919529,3010.369378454639 -PV+Storage - Class 8/Advanced,4187.240081449634,4145.3484567446085,3440.14796120341,2736.243072211086,2623.933670322238,2511.7065423663257,2399.3364239657476,2286.924605110069,2176.4608252153203,2140.329886481163,2104.1987726528096,2066.175376169466,2030.045719109261,1995.9380369417138,1957.9085537721326,1921.7848498169985,1885.6612632580484,1849.5378015034391,1811.4849963783229,1775.363191654295,1741.3061803350533,1705.1865662460405,1667.121381823782,1631.0031053523842,1594.884833472874,1558.7680316686267,1520.669746768108,1484.554381603909,1450.5692069797865 -PV+Storage - Class 8/Moderate,4187.240080026751,4145.348569434143,3835.4959319444856,3363.40604017832,3242.0499920643906,3120.5492804094274,2998.886420278631,2877.0409836990943,2754.988924091938,2710.1461150540003,2665.327763523147,2620.5348526373477,2575.76831505646,2531.0292071195468,2486.321095077407,2441.6428065640293,2396.995614488025,2352.3808324108704,2307.799880290215,2263.254164737577,2218.7452380570453,2174.2748165749476,2129.843651323212,2085.4545831370606,2041.1087065026438,1996.8107928289608,1952.5612873445757,1908.3625098331129,1864.2169947514612 -PV+Storage - Class 8/Conservative,4187.272894669314,4145.3828442870445,4368.675640095682,4307.1682750670325,4139.8016306233985,3972.5598543637125,3805.456154684321,3638.5056556258337,3471.725667530216,3448.6579108438805,3425.590186617278,3402.522612446604,3379.454963168481,3356.387224438449,3333.320170913572,3310.253047835905,3287.1859806777993,3264.1189729193497,3241.0521735027323,3217.985301073306,3194.918334358271,3171.85160472092,3148.781430518484,3125.7111328593837,3102.637030768526,3079.570330865025,3056.5039010812693,3033.43739778087,3010.370791869763 -PV+Storage - Class 9/Advanced,4187.240082355518,4145.349033586445,3440.1486692789376,2736.2439776626848,2623.9346251614993,2511.707551254954,2399.337492355916,2286.9257392638983,2176.4620312703983,2140.331125911106,2104.200046825579,2066.1766878054204,2030.0470685616822,1995.9394243967881,1957.9099775450743,1921.786309941377,1885.6627612529787,1849.5393389841474,1811.4865768450834,1775.3648152459853,1741.3078469141487,1705.1882799006942,1667.1231039665079,1631.0048325221408,1594.8865117157845,1558.7697591217777,1520.671528408837,1484.556217780447,1450.571097621713 -PV+Storage - Class 9/Moderate,4187.2400809289475,4145.349141679364,3835.496631649856,3363.4069315147713,3242.050928474476,3120.5502661474634,2998.887460327254,2877.042083778849,2754.9900897486577,2710.147308745267,2665.328986406389,2620.5361071548887,2575.769601370765,2531.030525235162,2486.322446124308,2441.644190507385,2396.9970327011943,2352.382286354033,2307.80137320109,2263.2556966696143,2218.746808803475,2174.2764299114365,2129.845270868236,2085.456205635996,2041.1102813198688,1996.8124120911523,1952.5629556298559,1908.3642273729545,1864.218761385876 -PV+Storage - Class 9/Conservative,4187.2728965836595,4145.383412441145,4368.676331985126,4307.169153105053,4139.80254913622,3972.5608171830295,3805.457166307954,3638.506721217345,3471.726792025515,3448.6590575441146,3425.591356452114,3402.523807564552,3379.4561835192167,3356.3884698224824,3333.321448400514,3310.254357432236,3287.1873237300188,3264.1203508594535,3241.0535894608597,3217.9867551475695,3194.919826397666,3171.85313838095,3148.7829712589955,3125.712677588773,3102.6385312802317,3079.571874903728,3056.505493098727,3033.439038061561,3010.3724803213163 -PV+Storage - Class 10/Advanced,4187.2400838226085,4145.3499673893875,3440.1498150623975,2736.245442265681,2623.9361690299825,2511.70918187107,2399.339218471809,2286.9275709315393,2176.4639783311127,2140.3331261052654,2104.2021023322936,2066.178802983405,2030.0492439491204,1995.9416602626704,1957.9122728502823,1921.788664777994,1885.665178109903,1849.541820507805,1811.4891287287562,1775.3674377582092,1741.3105398763869,1705.1910499658657,1667.1258887852264,1631.007626496698,1594.8892275331668,1558.7725555846498,1520.6744136283855,1484.5591923747752,1450.5741615301956 -PV+Storage - Class 10/Moderate,4187.240082391188,4145.350069454056,3835.497766462756,3363.408377627906,3242.0524482090896,3120.5518664542246,2998.8891493459814,2877.043870855557,2754.9919839537606,2710.149249104324,2665.3309748244824,2620.538147628784,2575.771694190564,2531.032670433808,2486.3246434146636,2441.6464397704635,2396.9993361063703,2352.3846462078136,2307.8037946897134,2263.2581798071187,2218.749353182876,2174.279041575355,2129.8478908841344,2085.458828740906,2041.1128257095133,1996.815026627827,1952.5656476233626,1908.366997108831,1864.2216085188159 -PV+Storage - Class 10/Conservative,4187.27289968532,4145.384332976196,4368.677453018152,4307.170575782799,4139.804037403279,3972.5623772494796,3805.4588054635756,3638.5084478310855,3471.7286140977412,3448.6609156012896,3425.5932520010233,3402.5257440873006,3379.4581609344377,3356.390487807053,3333.3235190518158,3310.25648078781,3287.189502000834,3264.1225863969125,3241.0558873745676,3217.989115628384,3194.922249231593,3171.8556295376916,3148.785474653045,3125.7151881963405,3102.6409707284747,3079.5743858377873,3056.5080827968254,3033.4417070253826,3010.375228438979 +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 a6d10a1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 1/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 1/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 2/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 2/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 2/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 3/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 3/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 3/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 4/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 4/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 4/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 5/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 5/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 5/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 6/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 6/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 6/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 7/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 7/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 7/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 8/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 8/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 8/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 9/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 9/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 9/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 10/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 10/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 10/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 +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 49cf52d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_tc.csv index c0a030d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Moderate,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Conservative,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 +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,0,18.092793912009114,18.17946872213373,18.189136593847703,18.213939485259516,18.240249077510786,18.268207006612148,18.297973239521852,18.32972914087227,18.3659810505776,18.40424537013151,18.444695310029726,18.487524664256004,18.53295098340751,18.549318831725724,18.56613037758504,18.583403850563137,18.60115848903183,18.619414610622595,18.638193688652958,18.657518435107924,18.677412890836713,18.242474128589933,17.794099895713522,16.807056440896616,16.80694354982572,16.80682698941429,16.806706578004963,16.806582121760147 -PTC/Moderate,0,18.092793912009114,18.17946872213373,18.189136593847703,18.213939485259516,18.240249077510786,18.268207006612148,18.297973239521852,18.32972914087227,18.3659810505776,18.40424537013151,18.444695310029726,18.487524664256004,18.53295098340751,18.549318831725724,18.56613037758504,18.583403850563137,18.60115848903183,18.619414610622595,18.638193688652958,18.657518435107924,18.677412890836713,18.242474128589933,17.794099895713522,16.807056440896616,16.80694354982572,16.80682698941429,16.806706578004963,16.806582121760147 -PTC/Conservative,0,18.092793912009114,18.17946872213373,18.189136593847703,18.213939485259516,18.240249077510786,18.268207006612148,18.297973239521852,18.32972914087227,18.3659810505776,18.40424537013151,18.444695310029726,18.487524664256004,18.53295098340751,18.549318831725724,18.56613037758504,18.583403850563137,18.60115848903183,18.619414610622595,18.638193688652958,18.657518435107924,18.677412890836713,18.242474128589933,17.794099895713522,16.807056440896616,16.80694354982572,16.80682698941429,16.806706578004963,16.806582121760147 -PVD/Advanced,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Moderate,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Conservative,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PFF PV/Advanced,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Moderate,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Conservative,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Advanced,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 -PFF Battery/Moderate,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 -PFF Battery/Conservative,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 +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,0.9349585462260089,0.9323412782002749,0.9322025699477899,0.9321475764870023,0.9319675924213304,0.9317766564544931,0.9315737364287859,0.9313576661325073,0.9311271227710837,0.9308638991426929,0.930586015215752,0.930292202328259,0.9299810399099487,0.929650931834304,0.929531967977774,0.9294097676473092,0.9292841971722194,0.9291551154329111,0.929022373335946,0.9288858132442134,0.9287452683576725,0.9286005620396233,0.9317605077518563,0.9350124438673534,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8692602590361224,0.8690016314172644,0.8688991043505919,0.8685635933236109,0.8682077375135147,0.8678296264038892,0.8674271022637909,0.8669977187599568,0.8665075987271373,0.8659903317151317,0.8654435817127625,0.8648647345919896,0.8642508550603897,0.8640296794926335,0.8638025161982252,0.8635691191140166,0.8633292285351464,0.8630825701587537,0.8628288540463638,0.862567773496765,0.8622990038203043,0.8681776438059968,0.8742482701868007,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8104472209984404,0.810085554095996,0.8099421943321311,0.8094731209346252,0.808975702768263,0.8084472876526684,0.807884881504488,0.8072850913180518,0.8066006419879149,0.8058784920061517,0.8051154156224224,0.8043078052573003,0.8034516127454854,0.803143208369993,0.8028264958729536,0.8025011355585896,0.80216676899618,0.8018230177137735,0.8014694817814293,0.801105738272933,0.8007313395937419,0.8089336422114858,0.8174330116541668,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7556133979395466,0.755163835405867,0.7549856535412608,0.7544027156472229,0.7537846754783358,0.7531282604643139,0.7524297777417572,0.7516850443349692,0.7508354186518696,0.7499392546240841,0.748992593127815,0.7479910091408728,0.7469295404726147,0.7465472870441431,0.7461547869903852,0.7457516234873585,0.7453373568430909,0.74491152291184,0.7444736313749613,0.7440231638751664,0.7435595719894892,0.7537324212045323,0.7643100379246134,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7044895612602099,0.703965668096979,0.7037580472309418,0.7030788826178559,0.7023589646038391,0.7015945076108527,0.7007812417261642,0.6999143325616743,0.6989255854207156,0.6978829826144977,0.6967819689884287,0.6956174565241208,0.6943837433149348,0.6939395689146105,0.6934835472056614,0.6930151987223293,0.6925340178340029,0.6920394709408515,0.6915309945186037,0.691007992997566,0.6904698364593814,0.702298103490571,0.7146393964322423,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 -6/nan,0.667965657576467,0.6568246980240948,0.6562386049550168,0.6560063581595478,0.6552467335156422,0.6544416876694048,0.6535870169129564,0.6526779817635207,0.6517092186643954,0.6506045956553165,0.6494401438781091,0.6482108324728659,0.6469110455978155,0.6455344940233213,0.6450390131508461,0.6445303824756455,0.6440080725728259,0.6434715252817708,0.6429201517356222,0.6423533302269928,0.6417704038938211,0.6411706782075884,0.6543736375015401,0.6681967285420013,0.6994801321120228,0.6994837832956926,0.6994875531737741,0.69949144762339,0.6994954729157902 +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,0.9349585462260089,0.9323412782002749,0.9322025699477899,0.9321475764870023,0.9319675924213304,0.9317766564544931,0.9315737364287859,0.9313576661325073,0.9311271227710837,0.9308638991426929,0.930586015215752,0.930292202328259,0.9299810399099487,0.929650931834304,0.929531967977774,0.9294097676473092,0.9292841971722194,0.9291551154329111,0.929022373335946,0.9288858132442134,0.9287452683576725,0.9286005620396233,0.9317605077518563,0.9350124438673534,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8692602590361224,0.8690016314172644,0.8688991043505919,0.8685635933236109,0.8682077375135147,0.8678296264038892,0.8674271022637909,0.8669977187599568,0.8665075987271373,0.8659903317151317,0.8654435817127625,0.8648647345919896,0.8642508550603897,0.8640296794926335,0.8638025161982252,0.8635691191140166,0.8633292285351464,0.8630825701587537,0.8628288540463638,0.862567773496765,0.8622990038203043,0.8681776438059968,0.8742482701868007,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8104472209984404,0.810085554095996,0.8099421943321311,0.8094731209346252,0.808975702768263,0.8084472876526684,0.807884881504488,0.8072850913180518,0.8066006419879149,0.8058784920061517,0.8051154156224224,0.8043078052573003,0.8034516127454854,0.803143208369993,0.8028264958729536,0.8025011355585896,0.80216676899618,0.8018230177137735,0.8014694817814293,0.801105738272933,0.8007313395937419,0.8089336422114858,0.8174330116541668,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7556133979395466,0.755163835405867,0.7549856535412608,0.7544027156472229,0.7537846754783358,0.7531282604643139,0.7524297777417572,0.7516850443349692,0.7508354186518696,0.7499392546240841,0.748992593127815,0.7479910091408728,0.7469295404726147,0.7465472870441431,0.7461547869903852,0.7457516234873585,0.7453373568430909,0.74491152291184,0.7444736313749613,0.7440231638751664,0.7435595719894892,0.7537324212045323,0.7643100379246134,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7044895612602099,0.703965668096979,0.7037580472309418,0.7030788826178559,0.7023589646038391,0.7015945076108527,0.7007812417261642,0.6999143325616743,0.6989255854207156,0.6978829826144977,0.6967819689884287,0.6956174565241208,0.6943837433149348,0.6939395689146105,0.6934835472056614,0.6930151987223293,0.6925340178340029,0.6920394709408515,0.6915309945186037,0.691007992997566,0.6904698364593814,0.702298103490571,0.7146393964322423,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 +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 ced8c3c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 1/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 1/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 2/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 2/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 2/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 3/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 3/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 3/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 4/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 4/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 4/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 5/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 5/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 5/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 6/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 6/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 6/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 7/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 7/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 7/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 8/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 8/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 8/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 9/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 9/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 9/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 10/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 10/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 10/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 +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 03a734f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 2/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 3/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 4/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 5/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 6/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 7/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 8/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 9/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 10/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 +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 aeb9750..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 1/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 1/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 2/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 2/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 2/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 3/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 3/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 3/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 4/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 4/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 4/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 5/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 5/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 5/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 6/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 6/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 6/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 7/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 7/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 7/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 8/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 8/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 8/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 9/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 9/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 9/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 10/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 10/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 10/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 +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 baa73de..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 1/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 1/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 2/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 2/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 2/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 3/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 3/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 3/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 4/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 4/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 4/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 5/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 5/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 5/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 6/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 6/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 6/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 7/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 7/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 7/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 8/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 8/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 8/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 9/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 9/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 9/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 10/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 10/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 10/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 +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 85dfd02..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 7553123..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4187.240074228118,4145.343870377937,3440.1423463440005,2736.2359112164804,2623.9261379046507,2511.6986035145774,2399.3280377013307,2286.915724388986,2176.4514042773503,2140.320227710087,2104.188866281462,2066.1652020003303,2030.0352753763223,1995.9273231644347,1957.897532615968,1921.7735199089293,1885.6496116923558,1849.525814558022,1811.472645539559,1775.3504745462162,1741.2930967604557,1705.173082810924,1667.1078014698749,1630.9894554153016,1594.871541396647,1558.7543204676094,1520.6555754916135,1484.5397459364656,1450.5541059504933 -PV+Storage - Class 1/Moderate,4187.2400728268885,4145.344009937198,3835.4903659601587,3363.3989615117976,3242.0425670845334,3120.5414764640873,2998.878199106311,2877.0323013871607,2754.9797382982083,2710.1367224604282,2665.3181555786427,2620.5250107502566,2575.758238561593,2531.01889658386,2486.310536563985,2441.632000743978,2396.9845510495584,2352.369500391027,2307.788254920509,2263.242246069506,2218.7330281596205,2174.2622866017564,2129.8310841116017,2085.4420039298325,2041.09650751636,1996.798260342867,1952.5483865042982,1908.3492394261805,1864.2033565836243 -PV+Storage - Class 1/Conservative,4187.272879367756,4145.378302987538,4368.670110098541,4307.161257896835,4139.794290124667,3972.552159941242,3805.4480704259568,3638.4971403068316,3471.7166817499833,3448.648747714141,3425.5808387159777,3402.513062618177,3379.445211818059,3356.3772731621625,3333.309978430723,3310.2426147321344,3287.1752968780756,3264.1080277097158,3241.040942751462,3217.973784746742,3194.906534385707,3171.839492977904,3148.7692802098427,3125.69896834966,3102.6252311039902,3079.558205910056,3056.4914167729125,3033.4245527997036,3010.3575878393867 -PV+Storage - Class 2/Advanced,4187.240075074625,4145.344411624497,3440.1430133300178,2736.236767346343,2623.9270441870594,2511.6995646842206,2399.329059289019,2286.9168127495564,2176.452565699723,2140.321425420483,2104.1901017609302,2066.1664780537217,2030.0365925227352,1995.9286817588213,1957.898921743554,1921.77493939382,1885.651062798456,1849.5272986289583,1811.4741657159968,1775.3520307186607,1741.2946885576944,1705.1747138826383,1667.1094349491839,1630.991088025479,1594.8731223265065,1558.7559422087866,1520.6572424274482,1484.5414580970396,1450.5558629780483 -PV+Storage - Class 2/Moderate,4187.240073669135,4145.3445458602,3835.4910232491666,3363.3998012855104,3242.0434520085605,3120.542410800665,2998.879187841707,2877.0333502481,2754.9808528872813,2710.1378671452503,2665.319331596361,2620.5262205835415,2575.7594825085685,2531.0201747891806,2486.311847569786,2441.6333445522946,2396.9859290285967,2352.3709139953953,2307.7897073341937,2263.2437373858793,2218.734558218565,2174.2638591188556,2129.8326636429692,2085.44358729961,2041.0980452741937,1996.7998424356688,1952.5500174452698,1908.3509194901205,1864.205085662636 -PV+Storage - Class 2/Conservative,4187.27288114914,4145.37883167731,4368.670753860648,4307.162074726462,4139.795144578275,3972.5530555777577,3805.4490114226196,3638.4981314585643,3471.717727638932,3448.649814237342,3425.581926736686,3402.5141741319994,3379.4463467775677,3356.378431381393,3333.3111700627383,3310.2438399307434,3287.1765570511584,3264.1093243545206,3241.0422789753734,3217.9751608140577,3194.907950323237,3171.840952426856,3148.7707503906304,3125.700446307598,3102.6266705784205,3079.5596910394224,3056.492952030856,3033.4261386671533,3010.359224432087 -PV+Storage - Class 3/Advanced,4187.240076258247,4145.345159166617,3440.143923430475,2736.237921634993,2623.928251715896,2511.7008304599076,2399.33038918353,2286.918213497083,2176.454043725622,2140.3229327356667,2104.1916395775975,2066.16804917545,2030.0381968790875,1995.9303190843905,1957.9006156997682,1921.776690590066,1885.6528736308787,1849.5291716453958,1811.476105812372,1775.354038726403,1741.296764958894,1705.1768644430958,1667.1116115960865,1630.9932863633355,1594.8752731533095,1558.7581711565456,1520.659556669353,1484.5438588797101,1450.5583509960577 -PV+Storage - Class 3/Moderate,4187.240074851244,4145.345291567619,3835.4919300296992,3363.400950010934,3242.044652294573,3120.5436674996063,2998.88050664836,2877.0347376931672,2754.9823151749906,2710.139356660212,2665.3208494718183,2620.5277695189234,2575.7610623622554,2531.021785228094,2486.3134942702873,2441.635027307254,2396.987649339351,2352.372673457993,2307.7915096774905,2263.2455824817002,2218.7364456279674,2174.265793175281,2129.8346006213937,2085.4455233129374,2041.0999200534927,1996.8017656915233,1952.551994383217,1908.3529501480539,1864.207169617804 -PV+Storage - Class 3/Conservative,4187.272883671185,4145.379580185754,4368.671665299743,4307.163231221044,4139.796354347947,3972.5543236624926,3805.450343738086,3638.499534795292,3471.719208486396,3448.6513243039794,3425.5834672450387,3402.515747908135,3379.4479537544566,3356.380071295817,3333.3128436460665,3310.2455468336525,3287.178298664705,3264.1111021577954,3241.0440966016135,3217.977017971894,3194.90984640836,3171.8428916507805,3148.7726888448424,3125.702380112249,3102.628539710531,3079.5616048783368,3056.494915603181,3033.4281518155885,3010.361286540628 -PV+Storage - Class 4/Advanced,4187.240077394695,4145.345878590212,3440.144801351289,2736.239037723031,2623.9294219900944,2511.7020600214,2399.331684009585,2286.9195804458454,2176.455489398234,2140.3244104224373,2104.1931505984726,2066.169596425841,2030.039780435814,1995.931938830747,1957.902287313043,1921.7784145012813,1885.6546520282463,1849.5310068556294,1811.4780024474753,1775.3559974075463,1741.2987859687046,1705.1789532008631,1667.1137213098345,1630.9954127787923,1594.8773494805237,1558.7603187145774,1520.6617821614361,1484.546163286928,1450.560734770972 -PV+Storage - Class 4/Moderate,4187.240075985491,4145.346008287323,3835.4928030425617,3363.402057849082,3242.045811812974,3120.5448835660736,2998.881784971774,2877.03608482279,2754.9837373754062,2710.140807786195,2665.3223307234434,2620.529283633365,2575.7626093080144,2531.0233647854398,2486.3151103411574,2441.636679727687,2396.989339623845,2352.3744032166283,2307.793282621378,2263.24739853116,2218.738304396827,2174.2676989800875,2129.8365104023565,2085.4474332361283,2041.1017706250998,1996.8036651963773,1952.553948018766,1908.3549580095696,1864.2092313445853 -PV+Storage - Class 4/Conservative,4187.272886087054,4145.380297183186,4368.67253838358,4307.1643390768295,4139.797513244615,3972.555538429278,3805.451620043394,3638.5008791459572,3471.7206271010705,3448.652770913914,3425.584943021708,3402.517255559432,3379.449493216304,3356.38164231615,3333.31444944347,3310.2471871783096,3287.179975000935,3264.112816021415,3241.045851615811,3217.9788139806574,3194.911682951499,3171.8447729385407,3148.7745723512253,3125.704262064201,3102.6303615937186,3079.5634732821054,3056.4968355864926,3033.4301233831325,3010.3633092467326 -PV+Storage - Class 5/Advanced,4187.240078529649,4145.346599385607,3440.145683772965,2736.2401631182956,2623.930605739432,2511.7033076253842,2399.333001906345,2286.920976026445,2176.456969851705,2140.3259282285276,2104.194707291158,2066.1711951780694,2030.0414215241212,1995.9336223296757,1957.9040191390104,1921.7801948712458,1885.656482971448,1849.532890529679,1811.4799433345386,1775.3579958824207,1741.3008420637832,1705.1810721656057,1667.1158555369377,1630.9975579724057,1594.879438463626,1558.7624735981915,1520.6640093833407,1484.54846352718,1450.5631081839615 -PV+Storage - Class 5/Moderate,4187.240077117473,4145.346725404742,3835.4936787778715,3363.4031719877967,3242.046980876539,3120.546112733814,2998.883080311968,2877.03745330044,2754.985185714752,2710.1422892442292,2665.32384666891,2620.53083702099,2575.764200264926,2531.0249932440724,2486.3167773768537,2441.6383852100425,2396.991085155604,2352.376190501736,2307.7951155388614,2263.2492770442586,2218.7402281511345,2174.269672491099,2129.838489106634,2085.4494131600322,2041.1036900580457,1996.805636443695,1952.5559765293397,1908.3570439389455,1864.2113743741136 -PV+Storage - Class 5/Conservative,4187.272888491929,4145.381010918171,4368.673407509214,4307.165441938147,4139.798666922916,3972.5567477332243,3805.4528906173273,3638.502217469216,3471.7220393663215,3448.6542110530368,3425.586412201236,3402.518756475712,3379.451025805679,3356.3832063277696,3333.3160519118233,3310.248828034076,3287.181655851757,3264.1145385768996,3241.04761969949,3217.980627624497,3194.913541878009,3171.8466816059185,3148.7764877203854,3125.706180293639,3102.6322228902345,3079.5653865034105,3056.4988061387535,3033.432151507338,3010.365394718967 -PV+Storage - Class 6/Advanced,4187.240079647518,4145.347309339316,3440.1465529471675,2736.2412716606527,2623.9317717827344,2511.7045365906106,2399.3343001385488,2286.9223508100167,2176.458428272544,2140.3274234680625,2104.196240861681,2066.1727702068683,2030.0430382846644,1995.9352808963874,1957.905725305838,1921.7819488516134,1885.6582867645484,1849.534746261209,1811.4818554207407,1775.3599646923033,1741.302867628977,1705.1831596584905,1667.117958058511,1630.9996712909408,1594.8814964013973,1558.7645964525123,1520.6662034979643,1484.5507295723487,1450.5654463119579 -PV+Storage - Class 6/Moderate,4187.240078232438,4145.3474317648215,3835.4945414190465,3363.4042695315575,3242.048132570676,3120.5473236853895,2998.8843565046222,2877.0388016022125,2754.9866127573378,2710.1437489686164,2665.3253404259294,2620.532367724682,2575.7657680427587,2531.026598031604,2486.318420155127,2441.640065849477,2396.9928052348296,2352.377951699073,2307.7969216763086,2263.251128084416,2218.742123743551,2174.2716170848885,2129.840438791723,2085.4513640211308,2041.1055812918426,1996.8075787064295,1952.5579751898908,1908.3590991494543,1864.2134858194067 -PV+Storage - Class 6/Conservative,4187.2728908605695,4145.3817139000475,4368.674263554726,4307.166528229085,4139.799803273369,3972.557938880777,3805.4541421229665,3638.503535716722,3471.723430457317,3448.6556296038048,3425.5878593611137,3402.5202349011815,3379.452535434164,3356.3847469122697,3333.317630431748,3310.250444423432,3287.183311696828,3264.1162355645984,3241.049361599913,3217.9824144718973,3194.9153734016654,3171.8485622020257,3148.7783749853475,3125.7080704423206,3102.6340570030675,3079.567271848314,3056.5007480477625,3033.434150221649,3010.3674500214925 -PV+Storage - Class 7/Advanced,4187.24008070001,4145.3479781126525,3440.147372128821,2736.2423169857307,2623.9328718732454,2511.7056966112295,2399.335526133449,2286.9236497188617,2176.4598068563414,2140.3288375107486,2104.1976918191526,2066.1742610655137,2030.044569331483,1995.936852229653,1957.9073409580894,1921.7836089929426,1885.6599932552062,1849.5365010791688,1811.4836627073842,1775.3618247596905,1741.3047804708028,1705.1851301227562,1667.1199418567678,1631.001664431713,1594.8834364998831,1558.7665969259135,1520.668270284363,1484.5528632600465,1450.5676470017354 -PV+Storage - Class 7/Moderate,4187.240079281416,4145.348096169211,3835.4953526502536,3363.4053014581805,3242.0492151727894,3120.5484617425604,2998.8855556173394,2877.040068198615,2754.987953039828,2710.145119651554,2665.3267427664273,2620.533804446632,2575.767239253099,2531.0281036572346,2486.3199624685667,2441.6416447724328,2396.994422294653,2352.3796085196172,2307.7986219026384,2263.2528717322825,2218.74391053315,2174.273451263374,2129.8422789711963,2085.4532065047483,2041.107368613714,1996.8094154329585,1952.5598664593156,1908.361045168695,1864.2154863523751 -PV+Storage - Class 7/Conservative,4187.272893089543,4145.382375430859,4368.675069136613,4307.1675505083385,4139.800872667776,3972.559059849809,3805.4553199012366,3638.504776313463,3471.7247396164134,3448.6569646088183,3425.5892212939566,3402.521626262383,3379.4539561649503,3356.386196780267,3333.319115686943,3310.2519649906408,3287.184869055297,3264.117831287425,3241.0509992181715,3217.9840940025483,3194.9170945751375,3171.850329134724,3148.780147829046,3125.709845641793,3102.63577923443,3079.569041839653,3056.502570788356,3033.436025919529,3010.369378454639 -PV+Storage - Class 8/Advanced,4187.240081449634,4145.3484567446085,3440.14796120341,2736.243072211086,2623.933670322238,2511.7065423663257,2399.3364239657476,2286.924605110069,2176.4608252153203,2140.329886481163,2104.1987726528096,2066.175376169466,2030.045719109261,1995.9380369417138,1957.9085537721326,1921.7848498169985,1885.6612632580484,1849.5378015034391,1811.4849963783229,1775.363191654295,1741.3061803350533,1705.1865662460405,1667.121381823782,1631.0031053523842,1594.884833472874,1558.7680316686267,1520.669746768108,1484.554381603909,1450.5692069797865 -PV+Storage - Class 8/Moderate,4187.240080026751,4145.348569434143,3835.4959319444856,3363.40604017832,3242.0499920643906,3120.5492804094274,2998.886420278631,2877.0409836990943,2754.988924091938,2710.1461150540003,2665.327763523147,2620.5348526373477,2575.76831505646,2531.0292071195468,2486.321095077407,2441.6428065640293,2396.995614488025,2352.3808324108704,2307.799880290215,2263.254164737577,2218.7452380570453,2174.2748165749476,2129.843651323212,2085.4545831370606,2041.1087065026438,1996.8107928289608,1952.5612873445757,1908.3625098331129,1864.2169947514612 -PV+Storage - Class 8/Conservative,4187.272894669314,4145.3828442870445,4368.675640095682,4307.1682750670325,4139.8016306233985,3972.5598543637125,3805.456154684321,3638.5056556258337,3471.725667530216,3448.6579108438805,3425.590186617278,3402.522612446604,3379.454963168481,3356.387224438449,3333.320170913572,3310.253047835905,3287.1859806777993,3264.1189729193497,3241.0521735027323,3217.985301073306,3194.918334358271,3171.85160472092,3148.781430518484,3125.7111328593837,3102.637030768526,3079.570330865025,3056.5039010812693,3033.43739778087,3010.370791869763 -PV+Storage - Class 9/Advanced,4187.240082355518,4145.349033586445,3440.1486692789376,2736.2439776626848,2623.9346251614993,2511.707551254954,2399.337492355916,2286.9257392638983,2176.4620312703983,2140.331125911106,2104.200046825579,2066.1766878054204,2030.0470685616822,1995.9394243967881,1957.9099775450743,1921.786309941377,1885.6627612529787,1849.5393389841474,1811.4865768450834,1775.3648152459853,1741.3078469141487,1705.1882799006942,1667.1231039665079,1631.0048325221408,1594.8865117157845,1558.7697591217777,1520.671528408837,1484.556217780447,1450.571097621713 -PV+Storage - Class 9/Moderate,4187.2400809289475,4145.349141679364,3835.496631649856,3363.4069315147713,3242.050928474476,3120.5502661474634,2998.887460327254,2877.042083778849,2754.9900897486577,2710.147308745267,2665.328986406389,2620.5361071548887,2575.769601370765,2531.030525235162,2486.322446124308,2441.644190507385,2396.9970327011943,2352.382286354033,2307.80137320109,2263.2556966696143,2218.746808803475,2174.2764299114365,2129.845270868236,2085.456205635996,2041.1102813198688,1996.8124120911523,1952.5629556298559,1908.3642273729545,1864.218761385876 -PV+Storage - Class 9/Conservative,4187.2728965836595,4145.383412441145,4368.676331985126,4307.169153105053,4139.80254913622,3972.5608171830295,3805.457166307954,3638.506721217345,3471.726792025515,3448.6590575441146,3425.591356452114,3402.523807564552,3379.4561835192167,3356.3884698224824,3333.321448400514,3310.254357432236,3287.1873237300188,3264.1203508594535,3241.0535894608597,3217.9867551475695,3194.919826397666,3171.85313838095,3148.7829712589955,3125.712677588773,3102.6385312802317,3079.571874903728,3056.505493098727,3033.439038061561,3010.3724803213163 -PV+Storage - Class 10/Advanced,4187.2400838226085,4145.3499673893875,3440.1498150623975,2736.245442265681,2623.9361690299825,2511.70918187107,2399.339218471809,2286.9275709315393,2176.4639783311127,2140.3331261052654,2104.2021023322936,2066.178802983405,2030.0492439491204,1995.9416602626704,1957.9122728502823,1921.788664777994,1885.665178109903,1849.541820507805,1811.4891287287562,1775.3674377582092,1741.3105398763869,1705.1910499658657,1667.1258887852264,1631.007626496698,1594.8892275331668,1558.7725555846498,1520.6744136283855,1484.5591923747752,1450.5741615301956 -PV+Storage - Class 10/Moderate,4187.240082391188,4145.350069454056,3835.497766462756,3363.408377627906,3242.0524482090896,3120.5518664542246,2998.8891493459814,2877.043870855557,2754.9919839537606,2710.149249104324,2665.3309748244824,2620.538147628784,2575.771694190564,2531.032670433808,2486.3246434146636,2441.6464397704635,2396.9993361063703,2352.3846462078136,2307.8037946897134,2263.2581798071187,2218.749353182876,2174.279041575355,2129.8478908841344,2085.458828740906,2041.1128257095133,1996.815026627827,1952.5656476233626,1908.366997108831,1864.2216085188159 -PV+Storage - Class 10/Conservative,4187.27289968532,4145.384332976196,4368.677453018152,4307.170575782799,4139.804037403279,3972.5623772494796,3805.4588054635756,3638.5084478310855,3471.7286140977412,3448.6609156012896,3425.5932520010233,3402.5257440873006,3379.4581609344377,3356.390487807053,3333.3235190518158,3310.25648078781,3287.189502000834,3264.1225863969125,3241.0558873745676,3217.989115628384,3194.922249231593,3171.8556295376916,3148.785474653045,3125.7151881963405,3102.6409707284747,3079.5743858377873,3056.5080827968254,3033.4417070253826,3010.375228438979 +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 a6d10a1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 1/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 1/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 2/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 2/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 2/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 3/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 3/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 3/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 4/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 4/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 4/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 5/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 5/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 5/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 6/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 6/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 6/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 7/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 7/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 7/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 8/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 8/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 8/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 9/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 9/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 9/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 10/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 10/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 10/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 +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 49cf52d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_tc.csv index c0a030d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Moderate,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Conservative,0.12393746990931591,0.12690232984866737,0.12734196349107388,0.12739109255668105,0.1275172176208034,0.12765113798791763,0.1277936001228937,0.12794544902991686,0.1281076450898421,0.12829305511268624,0.12848904882803014,0.12869656501045293,0.128916657640457,0.12915051427926733,0.1292348829519967,0.1293215975742417,0.12941075718792472,0.12950246647773592,0.12959683617780068,0.1296939835139258,0.12979403268509984,0.12989711538835816,0.1276624702098296,0.1253983244100171,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 +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,0,18.092793912009114,18.17946872213373,18.189136593847703,18.213939485259516,18.240249077510786,18.268207006612148,18.297973239521852,18.32972914087227,18.3659810505776,18.40424537013151,18.444695310029726,18.487524664256004,18.53295098340751,18.549318831725724,18.56613037758504,18.583403850563137,18.60115848903183,18.619414610622595,18.638193688652958,18.657518435107924,18.677412890836713,18.242474128589933,17.794099895713522,16.807056440896616,16.80694354982572,16.80682698941429,16.806706578004963,16.806582121760147 -PTC/Moderate,0,18.092793912009114,18.17946872213373,18.189136593847703,18.213939485259516,18.240249077510786,18.268207006612148,18.297973239521852,18.32972914087227,18.3659810505776,18.40424537013151,18.444695310029726,18.487524664256004,18.53295098340751,18.549318831725724,18.56613037758504,18.583403850563137,18.60115848903183,18.619414610622595,18.638193688652958,18.657518435107924,18.677412890836713,18.242474128589933,17.794099895713522,16.807056440896616,16.80694354982572,16.80682698941429,16.806706578004963,16.806582121760147 -PTC/Conservative,0,18.092793912009114,18.17946872213373,18.189136593847703,18.213939485259516,18.240249077510786,18.268207006612148,18.297973239521852,18.32972914087227,18.3659810505776,18.40424537013151,18.444695310029726,18.487524664256004,18.53295098340751,18.549318831725724,18.56613037758504,18.583403850563137,18.60115848903183,18.619414610622595,18.638193688652958,18.657518435107924,18.677412890836713,18.242474128589933,17.794099895713522,16.807056440896616,16.80694354982572,16.80682698941429,16.806706578004963,16.806582121760147 -PVD/Advanced,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Moderate,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Conservative,0.8324446739599706,0.8262743684693146,0.8259485248784506,0.8258193705603067,0.8253967995379077,0.8249487307739543,0.8244727820207596,0.8239662643920596,0.8234261313040313,0.8228098270618103,0.8221596536744376,0.8214727199194692,0.8207457931318696,0.8199752467813877,0.8196977200041734,0.8194127320504827,0.8191199784769293,0.8188191380841268,0.8185098717508367,0.818191821169727,0.8178646074749253,0.8175278297504873,0.8249108448378603,0.8325721798727761,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PFF PV/Advanced,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Moderate,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Conservative,0.6973733088345344,1.0602167755938574,1.060329719494057,1.060374486961725,1.0605209585226805,1.0606762681104016,1.0608412414595427,1.0610168105918176,1.0612040315140618,1.0614176548805414,1.061643017969566,1.0618811229366127,1.0621330902879837,1.062400177051536,1.0624963733785695,1.0625951558984725,1.062696630137407,1.0628009074294988,1.0629081053209462,1.063018348008231,1.0631317668138356,1.063248500703238,1.060689400132958,1.0580338283069586,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Advanced,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 -PFF Battery/Moderate,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 -PFF Battery/Conservative,0.6973733088345344,0.6991912473328298,0.6992872496473264,0.6993253019945772,0.6994498028205163,0.6995818159691535,0.6997220433149401,0.6998712770763275,0.7000304148591191,0.7002119947193534,0.700403553343681,0.7006059425642515,0.700820114811415,0.7010471385588427,0.7011289054362476,0.7012128705775765,0.7012991236800658,0.7013877593777222,0.7014788775848136,0.7015725838683485,0.7016689898524364,0.7017682136577328,0.6995929781882483,0.6973357421519771,0.6923000966582006,0.6922995146209414,0.692298913663899,0.692298292850334,0.6922976511806924 +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,0.9349585462260089,0.9323412782002749,0.9322025699477899,0.9321475764870023,0.9319675924213304,0.9317766564544931,0.9315737364287859,0.9313576661325073,0.9311271227710837,0.9308638991426929,0.930586015215752,0.930292202328259,0.9299810399099487,0.929650931834304,0.929531967977774,0.9294097676473092,0.9292841971722194,0.9291551154329111,0.929022373335946,0.9288858132442134,0.9287452683576725,0.9286005620396233,0.9317605077518563,0.9350124438673534,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8692602590361224,0.8690016314172644,0.8688991043505919,0.8685635933236109,0.8682077375135147,0.8678296264038892,0.8674271022637909,0.8669977187599568,0.8665075987271373,0.8659903317151317,0.8654435817127625,0.8648647345919896,0.8642508550603897,0.8640296794926335,0.8638025161982252,0.8635691191140166,0.8633292285351464,0.8630825701587537,0.8628288540463638,0.862567773496765,0.8622990038203043,0.8681776438059968,0.8742482701868007,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8104472209984404,0.810085554095996,0.8099421943321311,0.8094731209346252,0.808975702768263,0.8084472876526684,0.807884881504488,0.8072850913180518,0.8066006419879149,0.8058784920061517,0.8051154156224224,0.8043078052573003,0.8034516127454854,0.803143208369993,0.8028264958729536,0.8025011355585896,0.80216676899618,0.8018230177137735,0.8014694817814293,0.801105738272933,0.8007313395937419,0.8089336422114858,0.8174330116541668,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7556133979395466,0.755163835405867,0.7549856535412608,0.7544027156472229,0.7537846754783358,0.7531282604643139,0.7524297777417572,0.7516850443349692,0.7508354186518696,0.7499392546240841,0.748992593127815,0.7479910091408728,0.7469295404726147,0.7465472870441431,0.7461547869903852,0.7457516234873585,0.7453373568430909,0.74491152291184,0.7444736313749613,0.7440231638751664,0.7435595719894892,0.7537324212045323,0.7643100379246134,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7044895612602099,0.703965668096979,0.7037580472309418,0.7030788826178559,0.7023589646038391,0.7015945076108527,0.7007812417261642,0.6999143325616743,0.6989255854207156,0.6978829826144977,0.6967819689884287,0.6956174565241208,0.6943837433149348,0.6939395689146105,0.6934835472056614,0.6930151987223293,0.6925340178340029,0.6920394709408515,0.6915309945186037,0.691007992997566,0.6904698364593814,0.702298103490571,0.7146393964322423,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 -6/nan,0.667965657576467,0.6568246980240948,0.6562386049550168,0.6560063581595478,0.6552467335156422,0.6544416876694048,0.6535870169129564,0.6526779817635207,0.6517092186643954,0.6506045956553165,0.6494401438781091,0.6482108324728659,0.6469110455978155,0.6455344940233213,0.6450390131508461,0.6445303824756455,0.6440080725728259,0.6434715252817708,0.6429201517356222,0.6423533302269928,0.6417704038938211,0.6411706782075884,0.6543736375015401,0.6681967285420013,0.6994801321120228,0.6994837832956926,0.6994875531737741,0.69949144762339,0.6994954729157902 +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,0.9349585462260089,0.9323412782002749,0.9322025699477899,0.9321475764870023,0.9319675924213304,0.9317766564544931,0.9315737364287859,0.9313576661325073,0.9311271227710837,0.9308638991426929,0.930586015215752,0.930292202328259,0.9299810399099487,0.929650931834304,0.929531967977774,0.9294097676473092,0.9292841971722194,0.9291551154329111,0.929022373335946,0.9288858132442134,0.9287452683576725,0.9286005620396233,0.9317605077518563,0.9350124438673534,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8692602590361224,0.8690016314172644,0.8688991043505919,0.8685635933236109,0.8682077375135147,0.8678296264038892,0.8674271022637909,0.8669977187599568,0.8665075987271373,0.8659903317151317,0.8654435817127625,0.8648647345919896,0.8642508550603897,0.8640296794926335,0.8638025161982252,0.8635691191140166,0.8633292285351464,0.8630825701587537,0.8628288540463638,0.862567773496765,0.8622990038203043,0.8681776438059968,0.8742482701868007,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8104472209984404,0.810085554095996,0.8099421943321311,0.8094731209346252,0.808975702768263,0.8084472876526684,0.807884881504488,0.8072850913180518,0.8066006419879149,0.8058784920061517,0.8051154156224224,0.8043078052573003,0.8034516127454854,0.803143208369993,0.8028264958729536,0.8025011355585896,0.80216676899618,0.8018230177137735,0.8014694817814293,0.801105738272933,0.8007313395937419,0.8089336422114858,0.8174330116541668,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7556133979395466,0.755163835405867,0.7549856535412608,0.7544027156472229,0.7537846754783358,0.7531282604643139,0.7524297777417572,0.7516850443349692,0.7508354186518696,0.7499392546240841,0.748992593127815,0.7479910091408728,0.7469295404726147,0.7465472870441431,0.7461547869903852,0.7457516234873585,0.7453373568430909,0.74491152291184,0.7444736313749613,0.7440231638751664,0.7435595719894892,0.7537324212045323,0.7643100379246134,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7044895612602099,0.703965668096979,0.7037580472309418,0.7030788826178559,0.7023589646038391,0.7015945076108527,0.7007812417261642,0.6999143325616743,0.6989255854207156,0.6978829826144977,0.6967819689884287,0.6956174565241208,0.6943837433149348,0.6939395689146105,0.6934835472056614,0.6930151987223293,0.6925340178340029,0.6920394709408515,0.6915309945186037,0.691007992997566,0.6904698364593814,0.702298103490571,0.7146393964322423,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 +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 ced8c3c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 1/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 1/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 2/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 2/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 2/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 3/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 3/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 3/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 4/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 4/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 4/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 5/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 5/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 5/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 6/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 6/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 6/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 7/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 7/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 7/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 8/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 8/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 8/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 9/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 9/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 9/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 10/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 10/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 10/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 +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 5263a8a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 179ae50..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06956613642020065,0.07256862200752154,0.0727282162030589,0.07279150343201464,0.07299868378675672,0.07321855840980583,0.07345233221529843,0.07370136775974832,0.07396721193551642,0.07427090138631463,0.07459169130986204,0.0749310781035055,0.07529073936478467,0.07567256241747584,0.07581022971757638,0.07595167902246353,0.07609706809065128,0.0762465635612209,0.07640034158616288,0.07655858851737032,0.07672150165387041,0.07688929005551272,0.07323715877676715,0.06950448259688205,0.06137968142421647,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Moderate,0.06956613642020065,0.07256862200752154,0.0727282162030589,0.07279150343201464,0.07299868378675672,0.07321855840980583,0.07345233221529843,0.07370136775974832,0.07396721193551642,0.07427090138631463,0.07459169130986204,0.0749310781035055,0.07529073936478467,0.07567256241747584,0.07581022971757638,0.07595167902246353,0.07609706809065128,0.0762465635612209,0.07640034158616288,0.07655858851737032,0.07672150165387041,0.07688929005551272,0.07323715877676715,0.06950448259688205,0.06137968142421647,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Conservative,0.06956613642020065,0.07256862200752154,0.0727282162030589,0.07279150343201464,0.07299868378675672,0.07321855840980583,0.07345233221529843,0.07370136775974832,0.07396721193551642,0.07427090138631463,0.07459169130986204,0.0749310781035055,0.07529073936478467,0.07567256241747584,0.07581022971757638,0.07595167902246353,0.07609706809065128,0.0762465635612209,0.07640034158616288,0.07655858851737032,0.07672150165387041,0.07688929005551272,0.07323715877676715,0.06950448259688205,0.06137968142421647,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Real - Advanced,0.04105200582656354,0.04584163319369505,0.04654709634287779,0.04662585700684363,0.04682798418220169,0.04704249600956656,0.04727056801492546,0.04751352952170573,0.047772889693186826,0.048069172084209466,0.04838213786328027,0.048713246930249365,0.04906413596564363,0.04943664626095212,0.049570955822025864,0.04970895514386697,0.04985079813722071,0.049996647376800984,0.05014667471820777,0.050301061968166305,0.05046000161353237,0.05062369761513441,0.0470606427090412,0.043419007411592325,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Moderate,0.04105200582656354,0.04584163319369505,0.04654709634287779,0.04662585700684363,0.04682798418220169,0.04704249600956656,0.04727056801492546,0.04751352952170573,0.047772889693186826,0.048069172084209466,0.04838213786328027,0.048713246930249365,0.04906413596564363,0.04943664626095212,0.049570955822025864,0.04970895514386697,0.04985079813722071,0.049996647376800984,0.05014667471820777,0.050301061968166305,0.05046000161353237,0.05062369761513441,0.0470606427090412,0.043419007411592325,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Conservative,0.04105200582656354,0.04584163319369505,0.04654709634287779,0.04662585700684363,0.04682798418220169,0.04704249600956656,0.04727056801492546,0.04751352952170573,0.047772889693186826,0.048069172084209466,0.04838213786328027,0.048713246930249365,0.04906413596564363,0.04943664626095212,0.049570955822025864,0.04970895514386697,0.04985079813722071,0.049996647376800984,0.05014667471820777,0.050301061968166305,0.05046000161353237,0.05062369761513441,0.0470606427090412,0.043419007411592325,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 +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 da1469d..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 @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374 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,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -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 -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 -Calculated Rate of Return on Equity Real - Advanced,0.058994431265642744,0.06088848169451744,0.06144615534706421,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Moderate,0.058994431265642744,0.06088848169451744,0.06144615534706421,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Conservative,0.058994431265642744,0.06088848169451744,0.06144615534706421,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Debt Fraction - Advanced,0.511795868171452,0.42843517109441,0.42400421447446,0.422247114442372,0.416494980655319,0.410390404525353,0.403899932941906,0.396985736027866,0.389604866024865,0.381173263748275,0.372266885727635,0.362844186142887,0.352858588350695,0.342257692890337,0.338435512311167,0.334508328545074,0.330471761601108,0.326321184929177,0.322051707863766,0.317658156550327,0.313135053199222,0.308476593494566,0.409873985874642,0.513507618499582,0.739083751895817,0.739109388287593,0.739135857915549,0.739163202028888,0.73919146464248 -Debt Fraction - Moderate,0.511795868171452,0.42843517109441,0.42400421447446,0.422247114442372,0.416494980655319,0.410390404525353,0.403899932941906,0.396985736027866,0.389604866024865,0.381173263748275,0.372266885727635,0.362844186142887,0.352858588350695,0.342257692890337,0.338435512311167,0.334508328545074,0.330471761601108,0.326321184929177,0.322051707863766,0.317658156550327,0.313135053199222,0.308476593494566,0.409873985874642,0.513507618499582,0.739083751895817,0.739109388287593,0.739135857915549,0.739163202028888,0.73919146464248 -Debt Fraction - Conservative,0.511795868171452,0.42843517109441,0.42400421447446,0.422247114442372,0.416494980655319,0.410390404525353,0.403899932941906,0.396985736027866,0.389604866024865,0.381173263748275,0.372266885727635,0.362844186142887,0.352858588350695,0.342257692890337,0.338435512311167,0.334508328545074,0.330471761601108,0.326321184929177,0.322051707863766,0.317658156550327,0.313135053199222,0.308476593494566,0.409873985874642,0.513507618499582,0.739083751895817,0.739109388287593,0.739135857915549,0.739163202028888,0.73919146464248 +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,0.06956613642020065,0.07256862200752154,0.0727282162030589,0.07279150343201464,0.07299868378675672,0.07321855840980583,0.07345233221529843,0.07370136775974832,0.07396721193551642,0.07427090138631463,0.07459169130986204,0.0749310781035055,0.07529073936478467,0.07567256241747584,0.07581022971757638,0.07595167902246353,0.07609706809065128,0.0762465635612209,0.07640034158616288,0.07655858851737032,0.07672150165387041,0.07688929005551272,0.07323715877676715,0.06950448259688205,0.06137968142421647,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Moderate,0.06956613642020065,0.07256862200752154,0.0727282162030589,0.07279150343201464,0.07299868378675672,0.07321855840980583,0.07345233221529843,0.07370136775974832,0.07396721193551642,0.07427090138631463,0.07459169130986204,0.0749310781035055,0.07529073936478467,0.07567256241747584,0.07581022971757638,0.07595167902246353,0.07609706809065128,0.0762465635612209,0.07640034158616288,0.07655858851737032,0.07672150165387041,0.07688929005551272,0.07323715877676715,0.06950448259688205,0.06137968142421647,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Conservative,0.06956613642020065,0.07256862200752154,0.0727282162030589,0.07279150343201464,0.07299868378675672,0.07321855840980583,0.07345233221529843,0.07370136775974832,0.07396721193551642,0.07427090138631463,0.07459169130986204,0.0749310781035055,0.07529073936478467,0.07567256241747584,0.07581022971757638,0.07595167902246353,0.07609706809065128,0.0762465635612209,0.07640034158616288,0.07655858851737032,0.07672150165387041,0.07688929005551272,0.07323715877676715,0.06950448259688205,0.06137968142421647,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Real - Advanced,0.04105200582656354,0.04584163319369505,0.04654709634287779,0.04662585700684363,0.04682798418220169,0.04704249600956656,0.04727056801492546,0.04751352952170573,0.047772889693186826,0.048069172084209466,0.04838213786328027,0.048713246930249365,0.04906413596564363,0.04943664626095212,0.049570955822025864,0.04970895514386697,0.04985079813722071,0.049996647376800984,0.05014667471820777,0.050301061968166305,0.05046000161353237,0.05062369761513441,0.0470606427090412,0.043419007411592325,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Moderate,0.04105200582656354,0.04584163319369505,0.04654709634287779,0.04662585700684363,0.04682798418220169,0.04704249600956656,0.04727056801492546,0.04751352952170573,0.047772889693186826,0.048069172084209466,0.04838213786328027,0.048713246930249365,0.04906413596564363,0.04943664626095212,0.049570955822025864,0.04970895514386697,0.04985079813722071,0.049996647376800984,0.05014667471820777,0.050301061968166305,0.05046000161353237,0.05062369761513441,0.0470606427090412,0.043419007411592325,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Conservative,0.04105200582656354,0.04584163319369505,0.04654709634287779,0.04662585700684363,0.04682798418220169,0.04704249600956656,0.04727056801492546,0.04751352952170573,0.047772889693186826,0.048069172084209466,0.04838213786328027,0.048713246930249365,0.04906413596564363,0.04943664626095212,0.049570955822025864,0.04970895514386697,0.04985079813722071,0.049996647376800984,0.05014667471820777,0.050301061968166305,0.05046000161353237,0.05062369761513441,0.0470606427090412,0.043419007411592325,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 +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 03a734f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 2/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 3/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 4/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 5/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 6/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 7/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 8/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 9/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 10/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 +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 aeb9750..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 1/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 1/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 2/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 2/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 2/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 3/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 3/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 3/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 4/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 4/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 4/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 5/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 5/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 5/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 6/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 6/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 6/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 7/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 7/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 7/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 8/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 8/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 8/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 9/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 9/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 9/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 10/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 10/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 10/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 +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 baa73de..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 1/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 1/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 2/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 2/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 2/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 3/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 3/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 3/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 4/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 4/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 4/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 5/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 5/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 5/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 6/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 6/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 6/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 7/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 7/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 7/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 8/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 8/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 8/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 9/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 9/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 9/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 10/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 10/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 10/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 +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 85dfd02..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 7f0336b..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4187.254931939078,4145.364582526693,3440.1671665613803,2736.2672835574945,2623.958790112686,2511.7326628183855,2399.363654209874,2286.9530710170056,2176.4906458452347,2140.3600830191044,2104.2293779044257,2066.206456331365,2030.077285728242,1995.9701008866969,1957.9412867962487,1921.8182455728659,1885.695349215448,1849.5726068604488,1811.5205922391826,1775.3995728335976,1741.34333554954,1705.2245779105513,1667.160916764851,1631.044118230067,1594.9278121124141,1558.8120366472936,1520.7148928909955,1484.600665380478,1450.6166144753672 -PV+Storage - Class 1/Moderate,4187.2549293536995,4145.364582886977,3835.5149845372944,3363.4300363691873,3242.0748603042257,3120.575105867975,2998.913303604531,2877.069040538086,2755.0182615439244,2710.175758763295,2665.3577365100687,2620.5652094144248,2575.7990553915315,2531.0603289303795,2486.3528775124623,2441.675244477413,2397.0287356402137,2352.414666334726,2307.8344973702306,2263.2895613023265,2218.7814045709474,2174.311834812048,2129.8826053293815,2085.4954176521132,2041.1523240349613,1996.8554247532825,1952.6070487246682,1908.4093956806878,1864.2649895073523 -PV+Storage - Class 1/Conservative,4187.300280364053,4145.410426254111,4368.708517136507,4307.209734987131,4139.844642830757,3972.604557035197,3805.5027100874922,3638.5542485434066,3471.776463526415,3448.7091950811778,3425.6419711073017,3402.574959569008,3379.5078363042317,3356.440579000736,3333.3745909290706,3310.3085193491297,3287.2425456955493,3264.1766760231008,3241.111128314918,3218.0454945382153,3194.979743175153,3171.914360006246,3148.849367713567,3125.784290674623,3102.7193784827477,3079.6546433527947,3056.590398087586,3033.5260725134353,3010.461617539074 -PV+Storage - Class 2/Advanced,4187.254933219364,4145.364583923964,3440.167168547286,2736.2672866396842,2623.9587933566477,2511.7326662372566,2399.363657819119,2286.9530748338607,2176.490649881597,2140.360086989724,2104.229381795971,2066.206460136462,2030.077289423318,1995.9701044462727,1957.9412904726282,1921.8182493647932,1885.6953531292822,1849.5726109030481,1811.5205964273746,1775.3995771665107,1741.3433400246413,1705.2245825479154,1667.160921586678,1631.0441232363537,1594.9278173154555,1558.8120420605535,1520.7148985449742,1484.6006712768099,1450.616620612726 -PV+Storage - Class 2/Moderate,4187.254930627529,4145.364584270505,3835.5149865145263,3363.430039457719,3242.0748635791742,3120.5751093493145,2998.913307316278,2877.0690445082346,2755.018265797607,2710.175763011,2665.3577407458206,2620.5652136397125,2575.7990595909805,2531.060333086942,2486.3528818025893,2441.6752488990087,2397.028740200004,2352.4146710399423,2307.834502239611,2263.289566333919,2218.7814097608043,2174.3118401823413,2129.882610904556,2085.495423430762,2041.152330029745,1996.8554309780168,1952.6070552125068,1908.4094024313663,1864.2649965170622 -PV+Storage - Class 2/Conservative,4187.300282935275,4145.4104289515135,4368.708521054789,4307.209741215285,4139.844649558951,3972.6045643312295,3805.502718033849,3638.5542572389727,3471.7764730733625,3448.7092048677023,3425.6419811446494,3402.5749698890118,3379.5078469008054,3356.440589864496,3333.3746022555843,3310.308531142252,3287.242557983061,3264.176688835065,3241.111141714059,3218.0455085317667,3194.9797577650274,3171.9143752687255,3148.8493837340748,3125.784307466412,3102.719396100973,3079.6546618580637,3056.5904176009326,3033.526093058629,3010.461639129996 -PV+Storage - Class 3/Advanced,4187.254935009516,4145.364585853805,3440.1671712570487,2736.267290795288,2623.9587976788957,2511.7326707396087,2399.363662517604,2286.95307974625,2176.490655018272,2140.360091986738,2104.2293866398263,2066.2064648214305,2030.0772939241226,1995.970108736136,1957.9412949557484,1921.8182540428347,1885.6953580133481,1849.5726160051327,1811.5206017724754,1775.3995827574865,1741.3433458621348,1705.224588662258,1667.1609280118676,1631.0441299774056,1594.9278243941005,1558.812049500627,1520.714906394511,1484.6006795446158,1450.61662930346 -PV+Storage - Class 3/Moderate,4187.254932415371,4145.364586195608,3835.51498924227,3363.4300436825174,3242.074868021222,3120.5751140317775,2998.9133122671233,2877.069049759992,2755.0182713782356,2710.1757685383027,2665.357746212868,2620.565219049299,2575.799064924419,2531.0603383238868,2486.3528871912417,2441.6752544358565,2397.028745892584,2352.4146768963565,2307.83450828217,2263.289572559138,2218.7814161627703,2174.3118467873255,2129.8826177413894,2085.4954304964144,2041.1523373383704,1996.855438545055,1952.607063076712,1908.4094105907693,1864.2650049654446 -PV+Storage - Class 3/Conservative,4187.300286575559,4145.410432770442,4368.708526602297,4307.209750033314,4139.844659084997,3972.604574661298,3805.5027292847426,3638.5542695507174,3471.776486590642,3448.709218724226,3425.641995356343,3402.5749845009536,3379.507861904379,3356.440605246417,3333.3746181630663,3310.308547572008,3287.242574964932,3264.176706401288,3241.111159940519,3218.0455274176406,3194.9797773023606,3171.9143955485474,3148.8494048573407,3125.7843294372938,3102.719418977927,3079.654685705215,3056.5904425582157,3033.5261191393242,3010.461666334581 -PV+Storage - Class 4/Advanced,4187.254936728318,4145.364587711055,3440.167173870999,2736.267294813364,2623.958801867794,2511.732675113147,2399.3636670921937,2286.9530845401073,2176.490660042507,2140.360096885529,2104.229391399279,2066.2064694352166,2030.0772983665768,1995.9701129799412,1957.941299379737,1921.8182586479888,1885.6953628099322,1849.5726210042333,1811.5206069978374,1775.3995882111203,1741.3433515439037,1705.224594600887,1667.160934239479,1631.0441364979126,1594.9278312275578,1558.812056669027,1520.7149139430228,1484.6006874805241,1450.6166376300691 -PV+Storage - Class 4/Moderate,4187.254934130827,4145.364588045878,3835.5149918684347,3363.4300477569404,3242.0748723123957,3120.5751185628433,2998.9133170659934,2877.0690548591474,2755.018276805876,2710.175773923151,2665.357751548004,2620.5652243372742,2575.7990701467634,2531.060343460408,2486.352892479662,2441.6752598728926,2397.0287514858064,2352.4146826539,2307.8345142261646,2263.289578686356,2218.781422467589,2174.3118532958274,2129.8826244822253,2085.4954374668487,2041.152344552625,1996.855446018645,1952.6070708482207,1908.409418658574,1864.265013323713 -PV+Storage - Class 4/Conservative,4187.300290062589,4145.4104364285995,4368.708531916354,4307.209758480482,4139.844668210456,3972.604584557029,3805.5027400626523,3638.554281344966,3471.776499539856,3448.7092319984645,3425.6420089708668,3402.5749984989507,3379.507876277597,3356.440619982131,3333.3746334262405,3310.3085633611095,3287.242591310306,3264.1767233357323,3241.1111775391287,3218.045545681675,3194.979796226171,3171.9144152224903,3148.8494253818426,3125.784350819052,3102.7194412765853,3079.6547089862274,3056.590466961477,3033.5261446813315,3010.4616930193447 -PV+Storage - Class 5/Advanced,4187.254938444863,4145.3645895718455,3440.16717649835,2736.267298864948,2623.9588061049258,2511.7326795508625,2399.3636717482914,2286.953089434376,2176.4906651876186,2140.360101917322,2104.2293963025904,2066.2064742025773,2030.077302970428,1995.9701173907806,1957.941303963081,1921.8182634039633,1885.69536774824,1849.572626135349,1811.5206123451164,1775.3995937755535,1741.3433573243096,1705.2246006253988,1667.1609405394506,1631.0441430760013,1594.9278381026675,1558.8120638618793,1520.7149214974017,1484.6006954020825,1450.616645920484 -PV+Storage - Class 5/Moderate,4187.254935842858,4145.3645898971745,3835.514994502789,3363.4300518545356,3242.0748766388947,3120.5751231427244,2998.913321928745,2877.0690600391094,2755.018282333273,2710.1757794205564,2665.3577570080997,2620.5652297624097,2575.7990755176857,2531.0603487559506,2486.3528979348594,2441.6752654845213,2397.028757261844,2352.4146886029216,2307.834520371227,2263.289585024322,2218.781428992834,2174.311860035553,2129.882631466336,2085.495444692757,2041.152352035328,1996.8554537745053,1952.6070789175803,1908.4094270400635,1864.2650220115838 -PV+Storage - Class 5/Conservative,4187.30029353375,4145.410440070113,4368.70853720632,4307.2097668895685,4139.844677294824,3972.604594408258,3805.5027507921627,3638.554293086335,3471.776512431112,3448.7092452133265,3425.642022524529,3402.575012434415,3379.50789058665,3356.4406346521055,3333.3746486577716,3310.3085791551302,3287.242607699701,3264.17674035606,3241.1111952687943,3218.0455641250446,3194.979815380621,3171.9144351827613,3148.849446253552,3125.7843726129763,3102.719464057637,3079.654732825683,3056.5904920074763,3033.5261709560405,3010.4617205321574 -PV+Storage - Class 6/Advanced,4187.254940135565,4145.364591404648,3440.167179086257,2736.2673028558584,2623.9588102786797,2511.7326839222796,2399.3636763349145,2286.95309425571,2176.4906702561584,2140.3601068743033,2104.229401133071,2066.2064788991966,2030.077307506031,1995.9701217362967,1957.9413084785172,1921.818268089442,1885.69537261332,1849.5726311903495,1811.5206176130473,1775.3995992573891,1741.3433630188852,1705.2246065604315,1667.1609467458318,1631.0441495563473,1594.9278448756027,1558.8120709478203,1520.714928939486,1484.6007032058799,1450.6166540876468 -PV+Storage - Class 6/Moderate,4187.25493752915,4145.3645917206995,3835.514997097754,3363.4300558910973,3242.074880901112,3120.575127654732,2998.913326719616,2877.069065142701,2755.018287779393,2710.1757848373118,2665.3577623882775,2620.5652351083227,2575.7990808103573,2531.0603539745175,2486.352903310677,2441.6752710144083,2397.028762953658,2352.4146944651097,2307.8345264265067,2263.2895912695967,2218.7814354225566,2174.311866676523,2129.882638348019,2085.4954518125974,2041.1523594080995,1996.855461416326,1952.6070868681975,1908.4094352981215,1864.2650305714117 -PV+Storage - Class 6/Conservative,4187.3002969526115,4145.410443656761,4368.708542416673,4307.2097751723095,4139.844686242747,3972.604604111581,3805.5027613606485,3638.554304651575,3471.776525129088,3448.709258230091,3425.642035875053,3402.5750261610606,3379.507904681328,3356.4406491023406,3333.374663661672,3310.30859471365,3287.2426238452726,3264.1767571237556,3241.1112127359042,3218.045582295915,3194.97983425271,3171.914454849471,3148.8494668190106,3125.784394087862,3102.7194865059782,3079.654756317788,3056.590516689416,3033.526196849739,3010.4617476469534 -PV+Storage - Class 7/Advanced,4187.254941727391,4145.36459313114,3440.1671815253153,2736.2673066191783,2623.958814216361,2511.732688048462,2399.3636806663253,2286.953098810953,2176.4906750472355,2140.3601115621022,2104.2294057033346,2066.2064833448267,2030.0773118011757,1995.9701258532575,1957.9413127544028,1921.818272524245,1885.6953772159616,1849.572635970462,1811.520622592248,1775.399604436449,1741.343368396556,1705.2246121627356,1667.1609526017562,1631.0441556681765,1594.9278512607139,1558.8120776252622,1520.7149359496937,1484.6007105538654,1450.6166617747333 -PV+Storage - Class 7/Moderate,4187.254939115644,4145.364593435913,3835.5149995380693,3363.430059686332,3242.074884907632,3120.5751318951357,2998.9133312211266,2877.0690699370225,2755.0182928944046,2710.175789923652,2665.3577674391936,2620.5652401260086,2575.799085777026,2531.060358870622,2486.3529083577337,2441.6752762096125,2397.0287683045763,2352.4146999798772,2307.834532126707,2263.289597152537,2218.7814414832264,2174.3118729404146,2129.8826448431873,2085.4954585369046,2041.1523663757819,1996.8554686429152,1952.6070943916156,1908.4094431174371,1864.2650386815994 -PV+Storage - Class 7/Conservative,4187.300300169879,4145.410447031926,4368.708547319878,4307.209782966975,4139.844694663442,3972.6046132432166,3805.502771306535,3638.5543155355704,3471.776537079184,3448.7092704802317,3425.6420484393293,3402.575039079346,3379.507917946011,3356.440662701681,3333.374677779087,3310.3086093498364,3287.242639030536,3264.1767728908676,3241.1112291573127,3218.0455993754563,3194.979851987747,3171.914473327523,3148.849486137625,3125.784414256754,3102.719507584963,3079.654778372544,3056.590539856708,3033.5262211497375,3010.4617730880113 -PV+Storage - Class 8/Advanced,4187.254942861149,4145.364594366768,3440.167183279245,2736.267309338097,2623.9588170743423,2511.732691056805,2399.3636838383454,2286.953102161488,2176.4906785864014,2140.360115039623,2104.229409107773,2066.2064866699843,2030.0773150267216,1995.970128957254,1957.9413159641617,1921.8182758389084,1885.6953806413353,1849.5726395128092,1811.5206262666043,1775.399608242348,1741.3433723320663,1705.224616245834,1667.160956852359,1631.0441600866607,1594.92785585833,1558.812082414334,1520.7149409576894,1484.6007157827319,1450.6166672237914 -PV+Storage - Class 8/Moderate,4187.254940242902,4145.364594657684,3835.5150012806807,3363.430062403207,3242.074887782772,3120.57513494549,2998.9133344670945,2877.069073402375,2755.018296600297,2710.1757936173985,2665.3577711157304,2620.565243786767,2575.7990894088375,2531.0603624589426,2486.352912064076,2441.67528003231,2397.028772249594,2352.414704053629,2307.8345363455933,2263.289601515043,2218.7814459860983,2174.3118776030815,2129.8826496870934,2085.4954635610466,2041.152371591398,1996.855474062271,1952.6071000438583,1908.409449002617,1864.2650447966698 -PV+Storage - Class 8/Conservative,4187.300302450098,4145.410449424055,4368.7085507950405,4307.209788491583,4139.844700631785,3972.6046197154838,3805.5027783559585,3638.554323249948,3471.7765455492463,3448.7092791629802,3425.642057344753,3402.57504823571,3379.507927347921,3356.4406723408165,3333.374687809062,3310.30861977274,3287.2426498695822,3264.176784171171,3241.1112409325883,3218.045611650442,3194.97986476252,3171.914486667221,3148.849500115046,3125.7844288814504,3102.7195229029217,3079.654794434284,3056.59055676492,3033.5262389224445,3010.4617917346395 -PV+Storage - Class 9/Advanced,4187.254944231239,4145.364595855931,3440.167185387492,2736.267312597852,2623.9588204921097,2511.732694645412,2399.363687612942,2286.953106138939,2176.490682777879,2140.360119148551,2104.229413121195,2066.2064905811853,2030.0773188124278,1995.9701325924461,1957.9413197322317,1921.818279739398,1885.6953846816352,1849.5726437008966,1811.5206306209004,1775.399612762979,1741.3433770174058,1705.224621117993,1667.1609619359092,1631.044165382908,1594.9278613816412,1558.8120881804532,1520.7149470007287,1484.6007221061495,1450.6166738278698 -PV+Storage - Class 9/Moderate,4187.254941607401,4145.364596134982,3835.5150033855084,3363.4300656813766,3242.074891248261,3120.5751386183515,2998.913338371473,2877.069077566397,2755.0183010488727,2710.1757980469565,2665.357775520282,2620.5652481681122,2575.7990937513146,2531.060366745289,2486.3529164852334,2441.6752845859637,2397.028776942521,2352.414708893114,2307.8345413507454,2263.2896066836697,2218.7814513139647,2174.311883112777,2129.8826554035018,2085.4954694825005,2041.1523777306536,1996.8554804332482,1952.6071066802517,1908.4094559038779,1864.2650519586298 -PV+Storage - Class 9/Conservative,4187.300305213236,4145.410452322805,4368.708555006252,4307.209795186439,4139.844707864398,3972.6046275588005,3805.5027868987327,3638.5543325985886,3471.776555813718,3448.7092896852173,3425.6420681368627,3402.5750593319476,3379.5079387417513,3356.440684022157,3333.3746999516306,3310.30863237823,3287.2426629652196,3264.176797786403,3241.111255131274,3218.0456264372647,3194.979880136551,3171.9145027057775,3148.84951690444,3125.7844464318614,3102.719541268203,3079.654813673586,3056.5905769996884,3033.5262601725717,3010.461814009715 -PV+Storage - Class 10/Advanced,4187.254946450117,4145.3645982666185,3440.1671887989846,2736.267317870632,2623.9588260182572,2511.732700445498,2399.3636937112683,2286.953112562555,2176.4906895446193,2140.360125779545,2104.2294195956842,2066.2064968884897,2030.0773249151828,1995.9701384505108,1957.941325806845,1921.8182860299685,1885.6953912002332,1849.5726504605507,1811.520637651518,1775.3996200649442,1741.3433845882691,1705.2246289936736,1667.1609701563461,1631.044173950439,1594.9278703197422,1558.8120975148527,1520.71495678693,1484.6007323500457,1450.6166845302093 -PV+Storage - Class 10/Moderate,4187.25494381892,4145.364598530106,3835.5150067992104,3363.430070999912,3242.0748968725316,3120.5751445810974,2998.9133447121076,2877.0690843308403,2755.018308277857,2710.1758052472546,2665.357782682118,2620.5652552943748,2575.799100816479,2531.0603737212045,2486.3529236756326,2441.6752919868195,2397.028784564585,2352.4147167479446,2307.834549469059,2263.2896150615948,2218.7814599443286,2174.3118920318543,2129.8826646512102,2085.4954790557545,2041.152387649683,1996.8554907201265,1952.6071173889281,1908.409467032976,1864.2650635009452 -PV+Storage - Class 10/Conservative,4187.3003096901275,4145.410457019422,4368.708561829461,4307.209806034058,4139.844719583406,3972.60464026741,3805.5028007407745,3638.554347746505,3471.776572445721,3448.709306734937,3425.6420856239224,3402.5750773118602,3379.50795720393,3356.4407029502654,3333.374719633261,3310.3086528165422,3287.2426842047844,3264.176819875433,3241.111278173872,3218.045650441548,3194.979905101524,3171.914528757547,3148.8495441838354,3125.7844749560777,3102.7195711254535,3079.6548449607667,3056.5906099151193,3033.526294749471,3010.461850264548 +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 a6d10a1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 1/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 1/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 2/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 2/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 2/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 3/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 3/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 3/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 4/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 4/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 4/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 5/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 5/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 5/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 6/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 6/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 6/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 7/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 7/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 7/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 8/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 8/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 8/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 9/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 9/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 9/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 10/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 10/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 10/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 +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 49cf52d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_tc.csv index 4b844a9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -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 -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 -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 -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 -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 +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,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -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 -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 -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 -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 +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 ced8c3c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 1/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 1/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 2/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 2/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 2/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 3/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 3/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 3/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 4/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 4/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 4/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 5/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 5/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 5/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 6/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 6/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 6/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 7/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 7/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 7/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 8/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 8/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 8/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 9/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 9/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 9/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 10/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 10/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 10/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 +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 03a734f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 2/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 3/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 4/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 5/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 6/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 7/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 8/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 9/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 10/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 +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 aeb9750..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 1/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 1/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 2/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 2/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 2/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 3/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 3/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 3/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 4/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 4/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 4/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 5/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 5/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 5/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 6/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 6/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 6/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 7/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 7/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 7/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 8/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 8/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 8/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 9/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 9/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 9/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 10/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 10/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 10/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 +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 baa73de..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 1/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 1/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 2/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 2/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 2/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 3/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 3/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 3/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 4/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 4/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 4/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 5/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 5/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 5/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 6/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 6/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 6/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 7/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 7/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 7/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 8/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 8/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 8/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 9/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 9/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 9/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 10/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 10/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 10/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 +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 85dfd02..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 89a7d40..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4187.247486800824,4145.356388658899,3440.157720296079,2736.2559204790596,2623.9475527388777,2511.7215632254974,2399.352705153973,2286.9422877472794,2176.4800562469313,2140.3500864945568,2104.219995796311,2066.1977027469175,2030.0691933506412,1995.9627027840982,1957.9338262759172,1921.8107278946513,1885.6877720705404,1849.5649677972774,1811.5128799757429,1775.3917930133246,1741.3354950645964,1705.2166640498567,1667.152916250121,1631.0360370307392,1594.919646338732,1558.8037821213638,1520.7065334872489,1484.5922074429268,1450.6080662203822 -PV+Storage - Class 1/Moderate,4187.247484808818,4145.356388956069,3835.505429313031,3363.418397282514,3242.06319058261,3120.5634030598158,2998.9015637538473,2877.0572596177644,2755.006446195709,2710.164336676775,2665.3467218445935,2620.5546069224097,2575.7888912822045,2531.0506302519643,2486.3431370024846,2441.6654706163386,2397.018927081082,2352.4048216473034,2307.8246039032556,2263.279628291332,2218.7714428111935,2174.3018302610494,2129.872543560627,2085.4853086783746,2041.1421655818247,1996.845214377962,1952.5967694953683,1908.3990586162695,1864.2546078943976 -PV+Storage - Class 1/Conservative,4187.286549836767,4145.3958780772155,4368.691111579271,4307.1879539718275,4139.822175003531,3972.581339252131,3805.478667691484,3638.5292963689894,3471.750527379848,3448.683148660782,3425.61581043936,3402.5486551875947,3379.4814084873647,3356.4140513478446,3333.347731377317,3310.2813424840924,3287.215038696887,3264.1488252775625,3241.0828875721636,3218.016879078556,3194.950772967848,3171.884982370704,3148.8195269618177,3125.754002311165,3102.688620920178,3079.623393403957,3056.558586530535,3033.493714804476,3010.428736357559 -PV+Storage - Class 2/Advanced,4187.247487863745,4145.3563898114035,3440.1577219359706,2736.255923027414,2623.9475554246956,2511.721566060466,2399.3527081519005,2286.9422909236896,2176.4800596132054,2140.350089814016,2104.219999058633,2066.19770594687,2030.0691964694824,1995.962705801511,1957.933829393752,1921.8107311119613,1885.6877753928447,1849.564971230531,1811.5128835343833,1775.3917966967688,1741.3354988708534,1705.2166679961742,1667.1529203555897,1631.0360412955713,1594.9196507736287,1558.8037867380483,1520.70653831201,1484.5922124774613,1450.608071463869 -PV+Storage - Class 2/Moderate,4187.247485866383,4145.356390097239,3835.505430945361,3363.418399834741,3242.06319329168,3120.563405942823,2998.901566831361,2877.0572629138196,2755.0064497321614,2710.1643402137133,2665.34672537754,2620.554610453169,2575.7888947985543,2531.0506337402967,2486.343140604867,2441.6654743311883,2397.0189309142365,2352.4048256050432,2307.824608001565,2263.27963252881,2218.771447184765,2174.301834789668,2129.8725482652158,2085.485313558082,2041.1421706477013,1996.8452196420744,1952.5967749861945,1908.3990643340696,1864.2546138364507 -PV+Storage - Class 2/Conservative,4187.286552012205,4145.395880350921,4368.691114883651,4307.187959226714,4139.822180683113,3972.581345414148,3805.4786744061894,3638.529303720627,3471.750535455597,3448.683156943706,3425.6158189393036,3402.548663931874,3379.481417471204,3356.4140605636762,3333.3477409887655,3310.2813524947196,3287.21504913058,3264.1488361601764,3241.082898957337,3218.0168909728213,3194.950785373227,3171.8849953524855,3148.8195405931438,3125.7540166038357,3102.6886359216937,3079.6234091665247,3056.558603157921,3033.493732317663,3010.4287547691365 -PV+Storage - Class 3/Advanced,4187.2474893499675,4145.356391403183,3440.1577241735977,2736.255926463268,2623.9475590032735,2511.7215697938695,2399.3527120545778,2286.94229501181,2176.4800638971246,2140.3500939915466,2104.220003119286,2066.197709886764,2030.0692002684018,1995.9627094379805,1957.9338331957608,1921.8107350811063,1885.6877795387418,1849.5649755635718,1811.5128880760305,1775.3918014497028,1741.3355038358807,1705.2166731993752,1667.1529258262162,1631.0360470382413,1594.9196568072264,1558.8037930832954,1520.706545010327,1484.5922195368594,1450.6080788888464 -PV+Storage - Class 3/Moderate,4187.2474873506935,4145.356391685112,3835.505433197285,3363.4184033259294,3242.0631969661863,3120.5634098205173,2998.901570936247,2877.057267273879,2755.0064543718186,2710.1643448161353,2665.346729937483,2620.5546149735583,2575.788899264435,2531.0506381353234,2486.3431451296715,2441.665478983028,2397.018935699662,2352.4048305310994,2307.8246130872794,2263.27963777153,2218.7714525797983,2174.3018403594674,2129.8725540344503,2085.485319524584,2041.1421768238367,1996.845226041342,1952.5967816418756,1908.3990712450545,1864.2546209980508 -PV+Storage - Class 3/Conservative,4187.286555092143,4145.3958835699905,4368.691119561995,4307.187966666758,4139.822188724494,3972.5813541386246,3805.478683913243,3638.5293141295506,3471.750546889844,3448.6831686713153,3425.615830974217,3402.548676312771,3379.4814301913257,3356.414073612307,3333.3477544875304,3310.281366441168,3287.215063550394,3264.148851081107,3241.082914444255,3218.0169070254715,3194.9508019852983,3171.8850126018597,3148.81955856624,3125.7540353047957,3102.6886554008966,3079.623429479244,3056.558624424102,3033.4937545494363,3010.4287779677443 -PV+Storage - Class 4/Advanced,4187.247490776954,4145.356392935089,3440.157726332106,2736.255929785414,2623.947562471445,2511.721573420459,2399.352715854344,2286.942299001287,2176.4800680872713,2140.3500980869617,2104.220007109184,2066.197713766796,2030.0692040180702,1995.962713035407,1957.933836947622,1921.8107389884085,1885.6877836103786,1849.5649798091517,1811.5128925159374,1775.3918060858812,1741.3355086684578,1705.2166782530471,1667.1529311286179,1631.0360525930303,1594.9196626318346,1558.803799196847,1520.7065514517676,1484.5922263128696,1450.6080860027319 -PV+Storage - Class 4/Moderate,4187.247488774909,4145.35639321126,3835.5054353653495,3363.4184066928538,3242.063200515888,3120.563413572835,2998.9015749151254,2877.0572715072467,2755.006458884284,2710.16434929994,2665.3467343874013,2620.554619392327,2575.7889036372917,2531.050642446072,2486.343149570312,2441.6654835510108,2397.018940401563,2352.4048353739927,2307.824618090037,2263.279642931716,2218.771457892965,2174.301845847906,2129.872559722678,2085.4853254106806,2041.142182920224,1996.8452323615825,1952.5967882191055,1908.399078078456,1864.2546280832619 -PV+Storage - Class 4/Conservative,4187.2865580424195,4145.39588665354,4368.691124043466,4307.187973793895,4139.822196427718,3972.5813624962716,3805.4786930206224,3638.529324100959,3471.7505578435653,3448.6831799061015,3425.6158425034264,3402.548688173464,3379.4814423770276,3356.4140861127553,3333.3477674395485,3310.281379843794,3287.2150774297397,3264.148865465398,3241.0829293976926,3218.0169225495697,3194.9508180757075,3171.885029335893,3148.8195760298677,3125.7540535043117,3102.6886743876935,3079.6234493097327,3056.558645218199,3033.4937763220196,3010.4288007230766 -PV+Storage - Class 5/Advanced,4187.247492202066,4145.356394469916,3440.1577285016806,2736.255933135264,2623.947565979551,2511.7215771002657,2399.3527197218127,2286.942303074328,2176.480072378227,2140.3501022935675,2104.2200112196797,2066.197717775979,2030.0692079039663,1995.9627167744268,1957.933840834628,1921.8107430236767,1885.687787802319,1849.564984166848,1811.5128970594355,1775.3918108162509,1741.3355135849297,1705.2166833798037,1667.1529364926296,1631.036058196873,1594.9196684919455,1558.8038053312523,1520.706557898215,1484.5922330766268,1450.6080930856942 -PV+Storage - Class 5/Moderate,4187.24749019628,4145.356394738255,3835.505437540175,3363.4184100789266,3242.063204094811,3120.563417365579,2998.90157894697,2877.0572758077005,2755.0064634796845,2710.1643538774674,2665.346738941546,2620.5546239257096,2575.7889081345584,2531.050646890276,2486.3431541509935,2441.6654882656785,2397.018945257147,2352.404840377945,2307.824623262023,2263.2796482693884,2218.771463391888,2174.3018515313283,2129.872565616192,2085.4853315125083,2041.1421892434632,1996.8452389205324,1952.5967950484142,1908.3990851775472,1864.2546354478734 -PV+Storage - Class 5/Conservative,4187.286560979269,4145.395889723061,4368.691128504618,4307.187980888902,4139.822204096257,3972.5813708163337,3805.4787020871045,3638.5293340276608,3471.7505687482603,3448.6831910906335,3425.6158539810976,3402.5486999811724,3379.4814545083304,3356.4140985574354,3333.3477803647156,3310.2813932505965,3287.2150913464643,3264.148879922639,3241.0829444624874,3218.0169382260997,3194.950834362223,3171.8850463134672,3148.819593788923,3125.754072054651,3102.6886937852373,3079.623469615897,3056.558666559976,3033.4937987191743,3010.4288241845243 -PV+Storage - Class 6/Advanced,4187.247493605723,4145.356395981657,3440.157730638684,2736.2559364349495,2623.947569435184,2511.721580725097,2399.3527235315746,2286.9423070866715,2176.480076605323,2140.35010643763,2104.2200152691203,2066.197721725671,2030.0692117322574,1995.9627204580725,1957.9338446640431,1921.8107469991319,1885.6877919320996,1849.564988459902,1811.5129015355128,1775.3918154764037,1741.3355184283994,1705.2166884304152,1667.152941776955,1631.036063717449,1594.9196742649667,1558.8038113744785,1520.706564248837,1484.5922397398351,1450.6081000633558 -PV+Storage - Class 6/Moderate,4187.247491596282,4145.356396242344,3835.505439682482,3363.4184134145644,3242.06320762056,3120.5634211021143,2998.9015829192167,2877.057280044751,2755.0064680075134,2710.1643583878404,2665.3467434290324,2620.554628392892,2575.7889125663028,2531.0506512698794,2486.343158665021,2441.6654929116703,2397.0189500419287,2352.4048453088585,2307.824628358444,2263.2796535289986,2218.771468810312,2174.3018571314733,2129.8725714232733,2085.485337524769,2041.1421954738053,1996.8452453830416,1952.5968017772277,1908.3990921720927,1864.2546427039445 -PV+Storage - Class 6/Conservative,4187.2865638718695,4145.395892746335,4368.691132898632,4307.187987877305,4139.822211649617,3972.5813790114794,3805.4787110175203,3638.529343805455,3471.75057948946,3448.6832021075043,3425.6158652867443,3402.5487116119457,3379.481466457885,3356.414110815708,3333.347793096719,3310.281406457493,3287.2151050561524,3264.148894165292,3241.0829593041904,3218.01695367101,3194.9508504086552,3171.8850630413476,3148.8196112873998,3125.7540903334334,3102.688712899486,3079.623489626192,3056.558687591536,3033.4938207915475,3010.4288473065644 -PV+Storage - Class 7/Advanced,4187.247494927292,4145.356397405711,3440.1577326527727,2736.2559395464623,2623.947572695363,2511.721584146576,2399.3527271293506,2286.9423108775723,2176.480080601019,2140.3501103566555,2104.220019100419,2066.1977254642898,2030.0692153575887,1995.9627239479744,1957.9338482903022,1921.8107507618977,1885.6877958391062,1849.564992519502,1811.5129057662605,1775.3918198791644,1741.3355230023285,1705.2166931978802,1667.1529467628898,1631.0360689240872,1594.9196797074196,1558.8038170693173,1520.7065702309214,1484.5922460138518,1450.6081066308614 -PV+Storage - Class 7/Moderate,4187.247492913429,4145.356397657095,3835.5054416971166,3363.4184165507795,3242.063210934794,3120.5634246137256,2998.901586651546,2877.0572840250425,2755.006472260063,2710.1643626230857,2665.346747641889,2620.5546325857995,2575.7889167250737,2531.050655378862,2486.3431629029906,2441.6654972764754,2397.018954540139,2352.404849947543,2307.824633156012,2263.2796584834605,2218.771473917731,2174.301862413639,2129.872576904195,2085.485343203027,2041.1422013618273,1996.8452514943995,1952.596808144492,1908.3990987950247,1864.2546495788606 -PV+Storage - Class 7/Conservative,4187.286566593906,4145.395895591344,4368.69113703362,4307.187994453906,4139.822218757918,3972.581386723794,3805.4787194218366,3638.5293530072927,3471.750589598029,3448.6832124755347,3425.6158759265722,3402.5487225577845,3379.481477703764,3356.4141223521597,3333.3478050764697,3310.2814188814637,3287.215117950413,3264.148907558039,3241.0829732573666,3218.0169681883103,3194.950865488282,3171.8850787581937,3148.819627724977,3125.754107500594,3102.6887308477594,3079.623508412171,3056.55870733246,3033.493841505415,3010.428869001331 -PV+Storage - Class 8/Advanced,4187.247495868562,4145.356398424887,3440.1577341011066,2736.255941794465,2623.94757506161,2511.7215866411293,2399.352729764108,2286.942313665908,2176.480083552637,2140.350113263881,2104.220021954394,2066.1977282606304,2030.0692180801218,1995.9627265791976,1957.9338510124091,1921.810753574267,1885.687798746775,1849.5649955279068,1811.5129088883027,1775.39182311459,1741.3355263496412,1705.2166966725272,1667.1529503819986,1631.036072688173,1594.9196836262722,1558.8038211536648,1520.7065745044401,1484.5922504784767,1450.6081112862946 -PV+Storage - Class 8/Moderate,4187.247493849307,4145.356398664842,3835.505443135752,3363.418418795886,3242.063213313138,3120.5634271398194,2998.9015893428696,2877.0572869020116,2755.0064753410907,2710.1643656987594,2665.346750708407,2620.5546356448235,2575.78891976612,2531.0506583903057,2486.3431660151737,2441.665500488154,2397.0189578564896,2352.4048533741334,2307.824636706834,2263.2796621574507,2218.7714777123692,2174.301866345536,2129.872580991706,2085.4853474456004,2041.1422057692705,1996.8452560774222,1952.5968129281318,1908.3991037797507,1864.2546547625377 -PV+Storage - Class 8/Conservative,4187.286568523134,4145.395897607728,4368.691139964308,4307.187999115188,4139.8222237960745,3972.581392190083,3805.4787253786294,3638.529359529388,3471.750596762842,3448.6832198242664,3425.6158834679673,3402.5487303160958,3379.4814856747603,3356.4141305291305,3333.3478135877017,3310.2814277289767,3287.215127154171,3264.1489171396447,3241.0829832627505,3218.0169786218257,3194.950876350329,3171.885090104518,3148.8196396179073,3125.7541199486996,3102.68874389065,3079.62352209337,3056.5587217400016,3033.4938566552714,3010.428884902173 -PV+Storage - Class 9/Advanced,4187.24749700604,4145.356399653186,3440.157735842023,2736.255944489631,2623.947577891329,2511.7215896168445,2399.3527328993805,2286.942316975967,2176.480087048275,2140.3501166989668,2104.2200253188867,2066.197731549813,2030.0692212754598,1995.9627296607096,1957.9338542080038,1921.8107568836876,1885.687802176431,1849.5649990847187,1811.512912588079,1775.391826957615,1741.3355303347143,1705.216700818651,1667.1529547103073,1631.036077200021,1594.919688334156,1558.8038260712844,1520.706579661202,1484.5922558776747,1450.608116928526 -PV+Storage - Class 9/Moderate,4187.247494982148,4145.356399883353,3835.50544487342,3363.4184215048217,3242.0632161798253,3120.5634301814316,2998.9015925801,2877.0572903590223,2755.006479039575,2710.164369387122,2665.3467543821453,2620.554639305988,2575.7889234022327,2531.050661987557,2486.343169727581,2441.6655043139535,2397.018961801564,2352.4048574448116,2307.8246409194157,2263.2796665103356,2218.7714822022426,2174.3018709917087,2129.8725858154744,2085.4853524458986,2041.142210957233,1996.8452614652088,1952.5968185446839,1908.3991096250936,1864.2546608336515 -PV+Storage - Class 9/Conservative,4187.286570860946,4145.395900051157,4368.691143515722,4307.188004763845,4139.822229901461,3972.581398814321,3805.47873259731,3638.529367433165,3471.750605445544,3448.6832287298685,3425.6158926070675,3402.548739718089,3379.4814953345194,3356.4141404385236,3333.347823891638,3310.2814384291855,3287.215138274068,3264.1489287045624,3241.0829953272923,3218.0169911903567,3194.9508894224555,3171.8851037464065,3148.8196539034543,3125.754134887087,3102.6887595282674,3079.6235384811775,3056.558738982113,3033.4938747693595,3010.42890389716 -PV+Storage - Class 10/Advanced,4187.2474988482,4145.35640164158,3440.157738659115,2736.255948849166,2623.9475824666674,2511.7215944263444,2399.3527379648,2286.942322321739,2176.4800926916478,2140.350122242513,2104.2200307465164,2066.1977368540342,2030.0692264265108,1995.9627346265258,1957.9338593597136,1921.8107622210036,1885.6878077098197,1849.5650048254818,1811.512918561883,1775.3918331650748,1741.3355367740437,1705.2167075207208,1667.1529617094689,1631.0360844986599,1594.9196959526912,1558.803834032103,1520.7065880121506,1484.5922646243412,1450.60812607213 -PV+Storage - Class 10/Moderate,4187.247496818206,4145.356401858912,3835.505447691646,3363.418425899826,3242.063220832278,3120.563435119369,2998.901597837299,2877.057295974928,2755.006485049652,2710.1643753825983,2665.3467603556737,2620.554645260876,2575.7889293181493,2531.0506678419893,2486.3431757652966,2441.6655105318596,2397.018968208996,2352.404864051814,2307.824647752187,2263.279673566009,2218.771489475181,2174.301878512918,2129.8725936191163,2085.4853605299136,2041.1422193392837,1996.8452701645813,1952.5968276077149,1908.3991190513996,1864.2546706179444 -PV+Storage - Class 10/Conservative,4187.286574648714,4145.39590401005,4368.691149269895,4307.188013916317,4139.822239794022,3972.581409547644,3805.4787442938946,3638.5293802399206,3471.750619514531,3448.6832431600715,3425.615907415664,3402.548754952714,3379.4815109868678,3356.41415649542,3333.347840593068,3310.281455778308,3287.2151563092175,3264.148947467211,3241.0830149064554,3218.0170115935625,3194.9509106495034,3171.8851259052167,3148.8196771146,3125.75415916605,3102.6887849510326,3079.6235651312254,3056.5587670294576,3033.493904243489,3010.4289348133325 +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 a6d10a1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 1/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 1/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 2/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 2/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 2/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 3/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 3/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 3/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 4/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 4/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 4/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 5/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 5/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 5/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 6/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 6/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 6/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 7/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 7/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 7/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 8/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 8/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 8/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 9/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 9/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 9/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 10/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 10/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 10/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 +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 49cf52d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_tc.csv index 4b844a9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -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 -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 -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 -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 -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 +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,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -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 -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 -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 -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 +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 ced8c3c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 1/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 1/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 2/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 2/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 2/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 3/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 3/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 3/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 4/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 4/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 4/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 5/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 5/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 5/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 6/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 6/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 6/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 7/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 7/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 7/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 8/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 8/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 8/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 9/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 9/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 9/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 10/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 10/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 10/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 +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 03a734f..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 2/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 3/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 4/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 5/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 6/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 7/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 8/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 9/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 -PV+Storage - Class 10/Advanced,0.19999999999999996,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -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,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 +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 aeb9750..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 1/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 1/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 2/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 2/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 2/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 3/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 3/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 3/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 4/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 4/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 4/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 5/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 5/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 5/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 6/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 6/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 6/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 7/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 7/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 7/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 8/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 8/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 8/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 9/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 9/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 9/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 -PV+Storage - Class 10/Advanced,1373.8948035772387,1496.5820657492288,1424.6723691073375,1352.7626724654458,1280.852975823554,1208.9432791816619,1137.03358253977,1065.1238858978782,993.2141892559863,921.3044926140943,849.3947959722026,777.4850993303106,705.5754026884186,633.6657060465272,626.2111188170754,618.7565315876236,611.301944358172,603.8473571287202,596.3927698992685,588.9381826698167,581.483595440365,574.0290082109132,566.5744209814615,559.1198337520098,551.6652465225578,544.2106592931062,536.7560720636544,529.3014848342027,521.8468976047508 -PV+Storage - Class 10/Moderate,1373.780068473337,1496.5820657492288,1441.0852419847417,1385.588418220254,1330.0915944557664,1274.594770691279,1219.0979469267916,1163.601123162304,1108.1042993978165,1052.607475633329,997.1106518688417,941.6138281043542,886.1170043398669,830.6201805753794,817.4898822734559,804.3595839715323,791.2292856696089,778.0989873676854,764.9686890657619,751.8383907638383,738.7080924619148,725.5777941599913,712.4474958580678,699.3171975561444,686.1868992542206,673.0566009522973,659.9263026503736,646.7960043484502,633.6657060465272 -PV+Storage - Class 10/Conservative,2533.7519689213436,2657.1276417167446,2624.996534136808,2592.865426556871,2560.7343189769344,2528.6032113969973,2496.47210381706,2464.340996237124,2432.2098886571866,2400.07878107725,2367.947673497313,2335.8165659173756,2303.685458337439,2271.554350757501,2253.8943937449776,2236.2344367324545,2218.5744797199304,2200.9145227074077,2183.2545656948846,2165.594608682361,2147.9346516698374,2130.274694657314,2112.6147376447902,2094.9547806322666,2077.294823619743,2059.63486660722,2041.9749095946963,2024.3149525821732,2006.6549955696487 +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 baa73de..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 1/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 1/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 2/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 2/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 2/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 3/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 3/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 3/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 4/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 4/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 4/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 5/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 5/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 5/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 6/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 6/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 6/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 7/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 7/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 7/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 8/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 8/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 8/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 9/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 9/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 9/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 -PV+Storage - Class 10/Advanced,33.76560345636052,32.218802453740665,31.407927793054256,30.602120918978418,29.801063284926194,29.00446249365733,28.21204966800207,27.423577132574675,26.638816364391797,25.85755617669643,25.07960110560348,24.30476997362477,23.5328946078553,22.76381869373592,22.670208627372556,22.57681967807823,22.483648495594316,22.390691797004074,22.297946365049107,22.205409046496044,22.11307675055179,22.020946447325578,21.929015166336264,21.83727999506329,21.745738077539933,21.654386612987203,21.563222854487258,21.47224410769484,21.38144772958556 -PV+Storage - Class 10/Moderate,33.76560345636052,32.218802453740665,31.608888816618236,31.001076581156074,30.395279725063983,29.79141685802126,29.1894109140506,28.589188868087376,27.99068147455273,27.393823025963098,26.798551129807034,26.20480650209682,25.612532776158695,25.02167632536557,24.869318093880388,24.71724063627937,24.56543934971196,24.413909731389563,24.262647375881173,24.11164797249625,23.960907302751526,23.810421237918703,23.660185736649964,23.510196842678514,23.36045068259131,23.210943463671406,23.061671471807394,22.91263106946748,22.76381869373592 -PV+Storage - Class 10/Conservative,88.08560345636053,86.56546912040733,86.23383523492271,85.90289995550891,85.5726466486881,85.24305920487146,84.9141220178948,84.58581996550605,84.25813839075316,83.93106308422466,83.60458026709723,83.2786765749483,82.9533390422933,82.6285550878101,82.43126769788421,82.23417261761833,82.0372673166222,81.84054930870454,81.64401615091211,81.44766544259396,81.25149482448964,81.05550197784103,80.85968462352692,80.6640405212196,80.4685674685631,80.27326330037191,80.07812588785029,79.88315313783082,79.68834299203223 +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 85dfd02..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 -PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,113.81382036629142,107.23522146308284,100.65662255987425,94.07802365666566,87.49942475345708,80.92082585024849,74.3422269470399,67.76362804383132,61.18502914062273,54.606430237414145,48.02783133420556,41.449232430996965,40.824204322910504,40.19917621482404,39.57414810673758,38.94911999865112,38.32409189056466,37.6990637824782,37.07403567439174,36.449007566305276,35.823979458218815,35.198951350132354,34.57392324204589,33.94889513395943,33.32386702587297,32.69883891778651,32.07381080970004 -PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,114.72531969058417,109.05822011166833,103.3911205327525,97.72402095383666,92.05692137492082,86.38982179600498,80.72272221708914,75.0556226381733,69.38852305925747,63.72142348034163,58.05432390142579,52.38722432250995,51.65802486307575,50.928825403641554,50.199625944207355,49.47042648477316,48.74122702533896,48.01202756590476,47.28282810647056,46.55362864703636,45.82442918760216,45.095229728167965,44.366030268733766,43.63683080929957,42.90763134986537,42.17843189043117,41.449232430996965 -PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,117.0120636094239,113.6317079493478,110.2513522892717,106.87099662919559,103.49064096911948,100.11028530904338,96.72992964896727,93.34957398889117,89.96921832881506,86.58886266873895,83.20850700866285,79.82815134858672,77.99875621351494,76.16936107844316,74.33996594337138,72.5105708082996,70.68117567322783,68.85178053815605,67.02238540308427,65.1929902680125,63.36359513294071,61.534199997868924,59.70480486279714,57.875409727725355,56.04601459265357,54.216619457581785,52.38722432250995 +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 89a7d40..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4187.247486800824,4145.356388658899,3440.157720296079,2736.2559204790596,2623.9475527388777,2511.7215632254974,2399.352705153973,2286.9422877472794,2176.4800562469313,2140.3500864945568,2104.219995796311,2066.1977027469175,2030.0691933506412,1995.9627027840982,1957.9338262759172,1921.8107278946513,1885.6877720705404,1849.5649677972774,1811.5128799757429,1775.3917930133246,1741.3354950645964,1705.2166640498567,1667.152916250121,1631.0360370307392,1594.919646338732,1558.8037821213638,1520.7065334872489,1484.5922074429268,1450.6080662203822 -PV+Storage - Class 1/Moderate,4187.247484808818,4145.356388956069,3835.505429313031,3363.418397282514,3242.06319058261,3120.5634030598158,2998.9015637538473,2877.0572596177644,2755.006446195709,2710.164336676775,2665.3467218445935,2620.5546069224097,2575.7888912822045,2531.0506302519643,2486.3431370024846,2441.6654706163386,2397.018927081082,2352.4048216473034,2307.8246039032556,2263.279628291332,2218.7714428111935,2174.3018302610494,2129.872543560627,2085.4853086783746,2041.1421655818247,1996.845214377962,1952.5967694953683,1908.3990586162695,1864.2546078943976 -PV+Storage - Class 1/Conservative,4187.286549836767,4145.3958780772155,4368.691111579271,4307.1879539718275,4139.822175003531,3972.581339252131,3805.478667691484,3638.5292963689894,3471.750527379848,3448.683148660782,3425.61581043936,3402.5486551875947,3379.4814084873647,3356.4140513478446,3333.347731377317,3310.2813424840924,3287.215038696887,3264.1488252775625,3241.0828875721636,3218.016879078556,3194.950772967848,3171.884982370704,3148.8195269618177,3125.754002311165,3102.688620920178,3079.623393403957,3056.558586530535,3033.493714804476,3010.428736357559 -PV+Storage - Class 2/Advanced,4187.247487863745,4145.3563898114035,3440.1577219359706,2736.255923027414,2623.9475554246956,2511.721566060466,2399.3527081519005,2286.9422909236896,2176.4800596132054,2140.350089814016,2104.219999058633,2066.19770594687,2030.0691964694824,1995.962705801511,1957.933829393752,1921.8107311119613,1885.6877753928447,1849.564971230531,1811.5128835343833,1775.3917966967688,1741.3354988708534,1705.2166679961742,1667.1529203555897,1631.0360412955713,1594.9196507736287,1558.8037867380483,1520.70653831201,1484.5922124774613,1450.608071463869 -PV+Storage - Class 2/Moderate,4187.247485866383,4145.356390097239,3835.505430945361,3363.418399834741,3242.06319329168,3120.563405942823,2998.901566831361,2877.0572629138196,2755.0064497321614,2710.1643402137133,2665.34672537754,2620.554610453169,2575.7888947985543,2531.0506337402967,2486.343140604867,2441.6654743311883,2397.0189309142365,2352.4048256050432,2307.824608001565,2263.27963252881,2218.771447184765,2174.301834789668,2129.8725482652158,2085.485313558082,2041.1421706477013,1996.8452196420744,1952.5967749861945,1908.3990643340696,1864.2546138364507 -PV+Storage - Class 2/Conservative,4187.286552012205,4145.395880350921,4368.691114883651,4307.187959226714,4139.822180683113,3972.581345414148,3805.4786744061894,3638.529303720627,3471.750535455597,3448.683156943706,3425.6158189393036,3402.548663931874,3379.481417471204,3356.4140605636762,3333.3477409887655,3310.2813524947196,3287.21504913058,3264.1488361601764,3241.082898957337,3218.0168909728213,3194.950785373227,3171.8849953524855,3148.8195405931438,3125.7540166038357,3102.6886359216937,3079.6234091665247,3056.558603157921,3033.493732317663,3010.4287547691365 -PV+Storage - Class 3/Advanced,4187.2474893499675,4145.356391403183,3440.1577241735977,2736.255926463268,2623.9475590032735,2511.7215697938695,2399.3527120545778,2286.94229501181,2176.4800638971246,2140.3500939915466,2104.220003119286,2066.197709886764,2030.0692002684018,1995.9627094379805,1957.9338331957608,1921.8107350811063,1885.6877795387418,1849.5649755635718,1811.5128880760305,1775.3918014497028,1741.3355038358807,1705.2166731993752,1667.1529258262162,1631.0360470382413,1594.9196568072264,1558.8037930832954,1520.706545010327,1484.5922195368594,1450.6080788888464 -PV+Storage - Class 3/Moderate,4187.2474873506935,4145.356391685112,3835.505433197285,3363.4184033259294,3242.0631969661863,3120.5634098205173,2998.901570936247,2877.057267273879,2755.0064543718186,2710.1643448161353,2665.346729937483,2620.5546149735583,2575.788899264435,2531.0506381353234,2486.3431451296715,2441.665478983028,2397.018935699662,2352.4048305310994,2307.8246130872794,2263.27963777153,2218.7714525797983,2174.3018403594674,2129.8725540344503,2085.485319524584,2041.1421768238367,1996.845226041342,1952.5967816418756,1908.3990712450545,1864.2546209980508 -PV+Storage - Class 3/Conservative,4187.286555092143,4145.3958835699905,4368.691119561995,4307.187966666758,4139.822188724494,3972.5813541386246,3805.478683913243,3638.5293141295506,3471.750546889844,3448.6831686713153,3425.615830974217,3402.548676312771,3379.4814301913257,3356.414073612307,3333.3477544875304,3310.281366441168,3287.215063550394,3264.148851081107,3241.082914444255,3218.0169070254715,3194.9508019852983,3171.8850126018597,3148.81955856624,3125.7540353047957,3102.6886554008966,3079.623429479244,3056.558624424102,3033.4937545494363,3010.4287779677443 -PV+Storage - Class 4/Advanced,4187.247490776954,4145.356392935089,3440.157726332106,2736.255929785414,2623.947562471445,2511.721573420459,2399.352715854344,2286.942299001287,2176.4800680872713,2140.3500980869617,2104.220007109184,2066.197713766796,2030.0692040180702,1995.962713035407,1957.933836947622,1921.8107389884085,1885.6877836103786,1849.5649798091517,1811.5128925159374,1775.3918060858812,1741.3355086684578,1705.2166782530471,1667.1529311286179,1631.0360525930303,1594.9196626318346,1558.803799196847,1520.7065514517676,1484.5922263128696,1450.6080860027319 -PV+Storage - Class 4/Moderate,4187.247488774909,4145.35639321126,3835.5054353653495,3363.4184066928538,3242.063200515888,3120.563413572835,2998.9015749151254,2877.0572715072467,2755.006458884284,2710.16434929994,2665.3467343874013,2620.554619392327,2575.7889036372917,2531.050642446072,2486.343149570312,2441.6654835510108,2397.018940401563,2352.4048353739927,2307.824618090037,2263.279642931716,2218.771457892965,2174.301845847906,2129.872559722678,2085.4853254106806,2041.142182920224,1996.8452323615825,1952.5967882191055,1908.399078078456,1864.2546280832619 -PV+Storage - Class 4/Conservative,4187.2865580424195,4145.39588665354,4368.691124043466,4307.187973793895,4139.822196427718,3972.5813624962716,3805.4786930206224,3638.529324100959,3471.7505578435653,3448.6831799061015,3425.6158425034264,3402.548688173464,3379.4814423770276,3356.4140861127553,3333.3477674395485,3310.281379843794,3287.2150774297397,3264.148865465398,3241.0829293976926,3218.0169225495697,3194.9508180757075,3171.885029335893,3148.8195760298677,3125.7540535043117,3102.6886743876935,3079.6234493097327,3056.558645218199,3033.4937763220196,3010.4288007230766 -PV+Storage - Class 5/Advanced,4187.247492202066,4145.356394469916,3440.1577285016806,2736.255933135264,2623.947565979551,2511.7215771002657,2399.3527197218127,2286.942303074328,2176.480072378227,2140.3501022935675,2104.2200112196797,2066.197717775979,2030.0692079039663,1995.9627167744268,1957.933840834628,1921.8107430236767,1885.687787802319,1849.564984166848,1811.5128970594355,1775.3918108162509,1741.3355135849297,1705.2166833798037,1667.1529364926296,1631.036058196873,1594.9196684919455,1558.8038053312523,1520.706557898215,1484.5922330766268,1450.6080930856942 -PV+Storage - Class 5/Moderate,4187.24749019628,4145.356394738255,3835.505437540175,3363.4184100789266,3242.063204094811,3120.563417365579,2998.90157894697,2877.0572758077005,2755.0064634796845,2710.1643538774674,2665.346738941546,2620.5546239257096,2575.7889081345584,2531.050646890276,2486.3431541509935,2441.6654882656785,2397.018945257147,2352.404840377945,2307.824623262023,2263.2796482693884,2218.771463391888,2174.3018515313283,2129.872565616192,2085.4853315125083,2041.1421892434632,1996.8452389205324,1952.5967950484142,1908.3990851775472,1864.2546354478734 -PV+Storage - Class 5/Conservative,4187.286560979269,4145.395889723061,4368.691128504618,4307.187980888902,4139.822204096257,3972.5813708163337,3805.4787020871045,3638.5293340276608,3471.7505687482603,3448.6831910906335,3425.6158539810976,3402.5486999811724,3379.4814545083304,3356.4140985574354,3333.3477803647156,3310.2813932505965,3287.2150913464643,3264.148879922639,3241.0829444624874,3218.0169382260997,3194.950834362223,3171.8850463134672,3148.819593788923,3125.754072054651,3102.6886937852373,3079.623469615897,3056.558666559976,3033.4937987191743,3010.4288241845243 -PV+Storage - Class 6/Advanced,4187.247493605723,4145.356395981657,3440.157730638684,2736.2559364349495,2623.947569435184,2511.721580725097,2399.3527235315746,2286.9423070866715,2176.480076605323,2140.35010643763,2104.2200152691203,2066.197721725671,2030.0692117322574,1995.9627204580725,1957.9338446640431,1921.8107469991319,1885.6877919320996,1849.564988459902,1811.5129015355128,1775.3918154764037,1741.3355184283994,1705.2166884304152,1667.152941776955,1631.036063717449,1594.9196742649667,1558.8038113744785,1520.706564248837,1484.5922397398351,1450.6081000633558 -PV+Storage - Class 6/Moderate,4187.247491596282,4145.356396242344,3835.505439682482,3363.4184134145644,3242.06320762056,3120.5634211021143,2998.9015829192167,2877.057280044751,2755.0064680075134,2710.1643583878404,2665.3467434290324,2620.554628392892,2575.7889125663028,2531.0506512698794,2486.343158665021,2441.6654929116703,2397.0189500419287,2352.4048453088585,2307.824628358444,2263.2796535289986,2218.771468810312,2174.3018571314733,2129.8725714232733,2085.485337524769,2041.1421954738053,1996.8452453830416,1952.5968017772277,1908.3990921720927,1864.2546427039445 -PV+Storage - Class 6/Conservative,4187.2865638718695,4145.395892746335,4368.691132898632,4307.187987877305,4139.822211649617,3972.5813790114794,3805.4787110175203,3638.529343805455,3471.75057948946,3448.6832021075043,3425.6158652867443,3402.5487116119457,3379.481466457885,3356.414110815708,3333.347793096719,3310.281406457493,3287.2151050561524,3264.148894165292,3241.0829593041904,3218.01695367101,3194.9508504086552,3171.8850630413476,3148.8196112873998,3125.7540903334334,3102.688712899486,3079.623489626192,3056.558687591536,3033.4938207915475,3010.4288473065644 -PV+Storage - Class 7/Advanced,4187.247494927292,4145.356397405711,3440.1577326527727,2736.2559395464623,2623.947572695363,2511.721584146576,2399.3527271293506,2286.9423108775723,2176.480080601019,2140.3501103566555,2104.220019100419,2066.1977254642898,2030.0692153575887,1995.9627239479744,1957.9338482903022,1921.8107507618977,1885.6877958391062,1849.564992519502,1811.5129057662605,1775.3918198791644,1741.3355230023285,1705.2166931978802,1667.1529467628898,1631.0360689240872,1594.9196797074196,1558.8038170693173,1520.7065702309214,1484.5922460138518,1450.6081066308614 -PV+Storage - Class 7/Moderate,4187.247492913429,4145.356397657095,3835.5054416971166,3363.4184165507795,3242.063210934794,3120.5634246137256,2998.901586651546,2877.0572840250425,2755.006472260063,2710.1643626230857,2665.346747641889,2620.5546325857995,2575.7889167250737,2531.050655378862,2486.3431629029906,2441.6654972764754,2397.018954540139,2352.404849947543,2307.824633156012,2263.2796584834605,2218.771473917731,2174.301862413639,2129.872576904195,2085.485343203027,2041.1422013618273,1996.8452514943995,1952.596808144492,1908.3990987950247,1864.2546495788606 -PV+Storage - Class 7/Conservative,4187.286566593906,4145.395895591344,4368.69113703362,4307.187994453906,4139.822218757918,3972.581386723794,3805.4787194218366,3638.5293530072927,3471.750589598029,3448.6832124755347,3425.6158759265722,3402.5487225577845,3379.481477703764,3356.4141223521597,3333.3478050764697,3310.2814188814637,3287.215117950413,3264.148907558039,3241.0829732573666,3218.0169681883103,3194.950865488282,3171.8850787581937,3148.819627724977,3125.754107500594,3102.6887308477594,3079.623508412171,3056.55870733246,3033.493841505415,3010.428869001331 -PV+Storage - Class 8/Advanced,4187.247495868562,4145.356398424887,3440.1577341011066,2736.255941794465,2623.94757506161,2511.7215866411293,2399.352729764108,2286.942313665908,2176.480083552637,2140.350113263881,2104.220021954394,2066.1977282606304,2030.0692180801218,1995.9627265791976,1957.9338510124091,1921.810753574267,1885.687798746775,1849.5649955279068,1811.5129088883027,1775.39182311459,1741.3355263496412,1705.2166966725272,1667.1529503819986,1631.036072688173,1594.9196836262722,1558.8038211536648,1520.7065745044401,1484.5922504784767,1450.6081112862946 -PV+Storage - Class 8/Moderate,4187.247493849307,4145.356398664842,3835.505443135752,3363.418418795886,3242.063213313138,3120.5634271398194,2998.9015893428696,2877.0572869020116,2755.0064753410907,2710.1643656987594,2665.346750708407,2620.5546356448235,2575.78891976612,2531.0506583903057,2486.3431660151737,2441.665500488154,2397.0189578564896,2352.4048533741334,2307.824636706834,2263.2796621574507,2218.7714777123692,2174.301866345536,2129.872580991706,2085.4853474456004,2041.1422057692705,1996.8452560774222,1952.5968129281318,1908.3991037797507,1864.2546547625377 -PV+Storage - Class 8/Conservative,4187.286568523134,4145.395897607728,4368.691139964308,4307.187999115188,4139.8222237960745,3972.581392190083,3805.4787253786294,3638.529359529388,3471.750596762842,3448.6832198242664,3425.6158834679673,3402.5487303160958,3379.4814856747603,3356.4141305291305,3333.3478135877017,3310.2814277289767,3287.215127154171,3264.1489171396447,3241.0829832627505,3218.0169786218257,3194.950876350329,3171.885090104518,3148.8196396179073,3125.7541199486996,3102.68874389065,3079.62352209337,3056.5587217400016,3033.4938566552714,3010.428884902173 -PV+Storage - Class 9/Advanced,4187.24749700604,4145.356399653186,3440.157735842023,2736.255944489631,2623.947577891329,2511.7215896168445,2399.3527328993805,2286.942316975967,2176.480087048275,2140.3501166989668,2104.2200253188867,2066.197731549813,2030.0692212754598,1995.9627296607096,1957.9338542080038,1921.8107568836876,1885.687802176431,1849.5649990847187,1811.512912588079,1775.391826957615,1741.3355303347143,1705.216700818651,1667.1529547103073,1631.036077200021,1594.919688334156,1558.8038260712844,1520.706579661202,1484.5922558776747,1450.608116928526 -PV+Storage - Class 9/Moderate,4187.247494982148,4145.356399883353,3835.50544487342,3363.4184215048217,3242.0632161798253,3120.5634301814316,2998.9015925801,2877.0572903590223,2755.006479039575,2710.164369387122,2665.3467543821453,2620.554639305988,2575.7889234022327,2531.050661987557,2486.343169727581,2441.6655043139535,2397.018961801564,2352.4048574448116,2307.8246409194157,2263.2796665103356,2218.7714822022426,2174.3018709917087,2129.8725858154744,2085.4853524458986,2041.142210957233,1996.8452614652088,1952.5968185446839,1908.3991096250936,1864.2546608336515 -PV+Storage - Class 9/Conservative,4187.286570860946,4145.395900051157,4368.691143515722,4307.188004763845,4139.822229901461,3972.581398814321,3805.47873259731,3638.529367433165,3471.750605445544,3448.6832287298685,3425.6158926070675,3402.548739718089,3379.4814953345194,3356.4141404385236,3333.347823891638,3310.2814384291855,3287.215138274068,3264.1489287045624,3241.0829953272923,3218.0169911903567,3194.9508894224555,3171.8851037464065,3148.8196539034543,3125.754134887087,3102.6887595282674,3079.6235384811775,3056.558738982113,3033.4938747693595,3010.42890389716 -PV+Storage - Class 10/Advanced,4187.2474988482,4145.35640164158,3440.157738659115,2736.255948849166,2623.9475824666674,2511.7215944263444,2399.3527379648,2286.942322321739,2176.4800926916478,2140.350122242513,2104.2200307465164,2066.1977368540342,2030.0692264265108,1995.9627346265258,1957.9338593597136,1921.8107622210036,1885.6878077098197,1849.5650048254818,1811.512918561883,1775.3918331650748,1741.3355367740437,1705.2167075207208,1667.1529617094689,1631.0360844986599,1594.9196959526912,1558.803834032103,1520.7065880121506,1484.5922646243412,1450.60812607213 -PV+Storage - Class 10/Moderate,4187.247496818206,4145.356401858912,3835.505447691646,3363.418425899826,3242.063220832278,3120.563435119369,2998.901597837299,2877.057295974928,2755.006485049652,2710.1643753825983,2665.3467603556737,2620.554645260876,2575.7889293181493,2531.0506678419893,2486.3431757652966,2441.6655105318596,2397.018968208996,2352.404864051814,2307.824647752187,2263.279673566009,2218.771489475181,2174.301878512918,2129.8725936191163,2085.4853605299136,2041.1422193392837,1996.8452701645813,1952.5968276077149,1908.3991190513996,1864.2546706179444 -PV+Storage - Class 10/Conservative,4187.286574648714,4145.39590401005,4368.691149269895,4307.188013916317,4139.822239794022,3972.581409547644,3805.4787442938946,3638.5293802399206,3471.750619514531,3448.6832431600715,3425.615907415664,3402.548754952714,3379.4815109868678,3356.41415649542,3333.347840593068,3310.281455778308,3287.2151563092175,3264.148947467211,3241.0830149064554,3218.0170115935625,3194.9509106495034,3171.8851259052167,3148.8196771146,3125.75415916605,3102.6887849510326,3079.6235651312254,3056.5587670294576,3033.493904243489,3010.4289348133325 +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 a6d10a1..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 1/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 1/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 2/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 2/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 2/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 3/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 3/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 3/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 4/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 4/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 4/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 5/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 5/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 5/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 6/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 6/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 6/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 7/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 7/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 7/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 8/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 8/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 8/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 9/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 9/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 9/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 -PV+Storage - Class 10/Advanced,1261.2075582363796,1324.0261239388024,1261.2014461068773,1198.376768274952,1135.5520904430264,1072.7274126111006,1009.902734779175,947.0780569472496,884.2533791153242,821.4287012833985,758.604023451473,695.7793456195474,632.9546677876218,570.1299899556967,563.5602612424835,556.9905325292704,550.4208038160574,543.8510751028442,537.281346389631,530.7116176764179,524.1418889632048,517.5721602499916,511.0024315367785,504.43270282356536,497.8629741103521,491.293245397139,484.7235166839259,478.15378797071276,471.58405925749946 -PV+Storage - Class 10/Moderate,1261.0968222363797,1324.0261239388024,1276.1307472799328,1228.235370621063,1180.3399939621936,1132.4446173033239,1084.5492406444544,1036.6538639855846,988.7584873267151,940.8631106678455,892.9677340089761,845.0723573501065,797.176980691237,749.2816040323675,737.3381630939227,725.3947221554779,713.4512812170333,701.5078402785884,689.5643993401437,677.620958401699,665.6775174632543,653.7340765248094,641.7906355863647,629.8471946479201,617.9037537094752,605.9603127710305,594.0168718325856,582.073430894141,570.1299899556967 -PV+Storage - Class 10/Conservative,2380.6377822363797,2444.1207639388026,2416.4899450936923,2388.859126248582,2361.2283074034717,2333.597488558362,2305.966669713251,2278.3358508681413,2250.7050320230305,2223.0742131779202,2195.44339433281,2167.8125754876996,2140.1817566425893,2112.550937797478,2097.335915546471,2082.1208932954637,2066.905871044456,2051.6908487934493,2036.4758265424418,2021.2608042914344,2006.045782040427,1990.8307597894197,1975.6157375384123,1960.4007152874049,1945.1856930363974,1929.9706707853902,1914.7556485343828,1899.5406262833758,1884.3256040323674 +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 49cf52d..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 -PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1366.7115800898107,1298.6310882910186,1230.5505964922263,1162.4701046934338,1094.3896128946415,1026.3091210958492,958.228629297057,890.1481374982645,822.0676456994723,753.9871539006799,685.9066621018876,617.8261703030958,610.7068283945422,603.5874864859887,596.4681445774354,589.348802668882,582.2294607603284,575.1101188517749,567.9907769432215,560.871435034668,553.7520931261146,546.6327512175611,539.5134093090076,532.3940674004541,525.2747254919007,518.1553835833472,511.0360416747935 -PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1382.8898431728792,1330.9876144571556,1279.0853857414322,1227.1831570257086,1175.2809283099853,1123.3786995942617,1071.4764708785383,1019.5742421628148,967.6720134470916,915.7697847313682,863.8675560156448,811.9653272999215,799.0227168334663,786.0801063670112,773.1374959005562,760.1948854341011,747.252274967646,734.3096645011909,721.3670540347359,708.4244435682807,695.4818331018257,682.5392226353707,669.5966121689155,656.6540017024605,643.7113912360053,630.7687807695503,617.8261703030958 -PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1404.249702095462,1373.7073323023212,1343.1649625091807,1312.6225927160401,1282.080222922899,1251.5378531297586,1220.9954833366176,1190.4531135434768,1159.910743750336,1129.3683739571952,1098.8260041640542,1068.2836343709128,1051.1957472328468,1034.1078600947808,1017.0199729567147,999.9320858186487,982.8441986805827,965.7563115425168,948.6684244044508,931.5805372663846,914.4926501283185,897.4047629902526,880.3168758521866,863.2289887141205,846.1411015760544,829.0532144379885,811.9653272999215 +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_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_tc.csv index 4b844a9..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -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 -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 -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 -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 -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 +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,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -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 -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 -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 -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 +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 ced8c3c..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 1/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 1/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 2/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 2/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 2/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 3/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 3/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 3/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 4/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 4/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 4/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 5/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 5/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 5/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 6/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 6/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 6/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 7/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 7/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 7/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 8/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 8/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 8/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 9/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 9/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 9/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 -PV+Storage - Class 10/Advanced,4180.461079861856,4138.567807239393,3433.362950898488,2729.4516768207204,2617.1434779414126,2504.9176724062636,2392.549010519666,2280.138806048142,2169.6768581000215,2133.5491266190893,2097.421352566509,2059.4014145022365,2023.275393757806,1989.171528576119,1951.142181148649,1915.0186360696787,1878.8952153423193,1842.771926836952,1804.719285196029,1768.5976699599687,1734.5408764660415,1698.4214708429806,1660.357065086776,1624.2395541485032,1588.122501107395,1552.0059416438662,1513.9078946993593,1477.7927970177154,1443.8079218244195 -PV+Storage - Class 10/Moderate,4180.461079861856,4138.567807239393,3828.7102070141586,3356.6130078748297,3235.257323283266,3113.757014259651,2992.094597987363,2870.2496554743166,2748.1981881381894,2703.3574977025332,2658.5413520039892,2613.750707277454,2568.9865700831247,2524.2500006613177,2479.5421165592998,2434.8640965561854,2390.2171849148954,2345.6026959934106,2301.0220192512593,2256.4766246913077,2211.9680687816985,2167.498000908066,2123.068170412273,2078.680434280852,2034.336765554168,1990.0392625364193,1945.7901588968505,1901.5918347644638,1857.4468289321228 -PV+Storage - Class 10/Conservative,4180.461079861856,4138.567807239393,4361.847424718905,4300.3203535066905,4132.950482791729,3965.70517832859,3798.5975935858173,3631.6428014993867,3464.8581578614503,3441.7896660431174,3418.7211742247846,3395.6526824064517,3372.5841905881184,3349.515698769786,3326.4472069514527,3303.3787151331203,3280.310223314787,3257.241731496454,3234.1732396781213,3211.1047478597884,3188.036256041455,3164.967764223123,3141.89927240479,3118.830780586458,3095.7622887681246,3072.6937969497917,3049.6253051314584,3026.5568133131255,3003.4883214947945 +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 5263a8a..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 +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 6968fa6..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -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 -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 -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 -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 -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 -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 +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 09e8926..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 @@ -7,19 +7,19 @@ Calculated Interest Rate Real - Advanced,0.043902439024390505,0.0439024390243905 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,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -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 -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 -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 -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 -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 -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 -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 -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 +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,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -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 -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 -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 -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 -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 +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 4423486..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,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,353.8852600314076,350.2622587247651,289.2255279953078,228.3007648296092,218.58291515506303,208.87219713520807,199.1491140125723,189.42243512168972,179.86438991010127,176.74043192970416,173.61647026446704,170.32873007454032,167.2049201689922,164.2561403626916,160.96572727369463,157.8402731919817,154.71482987367148,151.58939799999433,148.29696865242283,145.17168161057674,142.22511769029086,139.10002190414724,135.8065742994726,132.6816425100425,129.5567503544505,126.43190092105762,123.13554146299458,120.01081855588541,117.0704796103389 -PV+Storage - Class 1/Moderate,353.88391110620927,350.2595608743684,289.2214812197127,228.29536912881576,218.57617052907128,208.86410358401793,199.13967153618384,189.4116437201029,179.85224958331608,176.72694267772061,173.60163208728517,170.31254297216006,167.18738414141362,164.23725540991467,160.9468386439415,157.8213808852524,154.695933889966,151.5704983393127,148.27806531476503,145.15277459594276,142.2062069986807,139.0811075355609,135.7876562539101,132.66272078750382,129.53782495493564,126.4129718445666,123.11660870952737,119.99188212544203,117.05153950291934 -PV+Storage - Class 1/Conservative,353.88213889722255,350.256016456395,289.21616459275265,228.28828029286905,218.56730948413787,208.85347033009785,199.12726607327707,189.39746604820942,179.83629970243595,176.7092205878538,173.58213778843165,170.29127646431988,167.16434542458674,164.2124444841011,160.92242278299705,157.79736008917706,154.67230815875976,151.54726767297555,148.255229713297,145.13033405934385,142.18416152695087,139.0594571287002,135.76640091191848,132.64186051038135,129.51735974268226,126.39290169718232,123.0969336270122,119.97260210779598,117.0326545501424 -PV+Storage - Class 2/Advanced,353.8749284544147,350.2517960018962,289.2149341265628,228.29003981498818,218.57205899456596,208.86120982883494,199.13799556032316,189.41118552356448,179.8530091661,176.72892003982685,173.60482722871367,170.3169558929109,167.19301484148676,164.24410388931008,160.95367719738252,157.82820951273905,154.70275259149824,151.57730711489052,148.28486416438844,145.15956351961177,142.2129859963953,139.0878766073211,135.7944153997159,132.66947000735522,129.54456424883261,126.41970121250918,123.12332815151555,119.99859164147581,117.05823909299872 -PV+Storage - Class 2/Moderate,353.87363106178566,350.249201216638,289.2110419486756,228.28485024447184,218.56557203142054,208.85342547306044,199.12891381191955,189.4008063825318,179.84133263243825,176.71594611353598,173.59055590979375,170.30138718136186,167.17614873730864,164.2259403925029,160.9354755294651,157.80996967371135,154.6844745813603,151.55899093364235,148.26650981203002,145.1411709961431,142.19455530181637,139.06940774163195,135.77590836291648,132.65092479944556,129.5259808698127,126.40107966237903,123.10466843027515,119.97989374912517,117.03950302953783 -PV+Storage - Class 2/Conservative,353.87193846610575,350.2458160252782,289.20596416163585,228.27807986175222,218.55710905302104,208.84326989898102,199.11706564216024,189.3872656170926,179.82609927131912,176.69902015673696,173.57193735731482,170.28107603320305,167.1541449934699,164.20224405298427,160.91214804612724,157.78701104655426,154.66188481038395,151.53677001884677,148.2446577534152,145.11968779370906,142.17344095556308,139.04866225155942,135.7555317290247,132.63091702173458,129.50634194828248,126.38180959702956,123.08576722110645,119.9613613961372,117.02133953273064 -PV+Storage - Class 3/Advanced,353.86048340338465,350.23734645096175,289.200480075724,228.27558126424495,218.5575959439184,208.84674227828296,199.1235235098668,189.39670897320374,179.8385281158349,176.71443448965735,173.5903371786398,170.30246134293265,167.1785157916041,164.22960033952307,160.93898530682458,157.81332928141018,154.68768401939846,151.5620502020198,148.26941891074682,145.14392992519922,142.19716406121182,139.07186633136672,135.77821678299057,132.653083049859,129.52798895056546,126.4029375734711,123.10637617170656,119.9814513208959,117.04091043164789 -PV+Storage - Class 3/Moderate,353.85920384865784,350.2347873415081,289.1966414115435,228.27046304533764,218.55119817028424,208.839064949922,199.114566626779,189.38647253538915,179.82701212329343,176.70163894238905,173.5762620766447,170.2871066862107,167.16188158015535,164.2116865733475,160.9212050616009,157.79568255713838,154.67017081607855,151.54467051965182,148.25217274933073,145.12681728473504,142.18018494169954,139.05502073280633,135.7615047053821,132.6365044932024,129.5115439148608,126.38662605871833,123.09019817790569,119.96540684804692,117.02499947975082 -PV+Storage - Class 3/Conservative,353.85749791498006,350.2313754741525,289.19152361051016,228.26363931062653,218.54266850189535,208.82882934785533,199.10262509103455,189.3728250659669,179.81165872019344,176.68457960561128,173.55749680618914,170.26663548207736,167.13970444234423,164.18780350185858,160.89771994379956,157.7725953930246,154.64748160565233,151.52237926291315,148.2302794462796,145.10532193537148,142.15908754602353,139.03432129081787,135.7412032170812,132.61660095858906,129.492038333935,126.36751843148008,123.07148850435499,119.94709512818378,117.00708571357522 -PV+Storage - Class 4/Advanced,353.8466151929394,350.2234415404206,289.186538465087,228.26160295351212,218.5435809330897,208.83269056735844,199.1094350988464,189.3825838620875,179.8243663046228,176.70023597834938,173.576101967236,170.28818943143298,167.16420718000862,164.21525502783172,160.92448982841805,157.79868363628844,154.6728882075615,151.54710422346767,148.2543227654795,145.12868361321668,142.18176758251408,139.05631968595378,135.76251997086246,132.63723607101565,129.51199180500694,126.38679026119739,123.09007869271764,119.96500367519177,117.02431261922857 -PV+Storage - Class 4/Moderate,353.8453618685907,350.2209348917233,289.18277849204105,228.2565896561175,218.53731431134645,208.82517062126655,199.10066182840586,189.37255726729833,179.81308638548498,176.6877027348629,173.5623153994009,170.27314953924923,167.14791396347619,164.19770848695066,160.9072024935178,157.78165550736895,154.65611928462283,151.5305945065098,148.2380722545024,145.1126923082204,142.1660354834986,139.0408467929191,135.74730628380857,132.62228158994256,129.49729652991465,126.3723541920859,123.07590182958694,119.95108601804188,117.01065416805946 -PV+Storage - Class 4/Conservative,353.8436664046306,350.21754396380305,289.1776921001607,228.2498078002771,218.52883699154592,208.8149978375059,199.08879358068512,189.35899355561747,179.797827209844,176.67074809526184,173.5436652958397,170.25280397172793,167.1258729319948,164.17397199150915,160.88387866171362,157.75874433920217,154.63362078009342,151.50850866561774,148.2163990772477,145.09143179460307,142.14518763351865,139.0204116065765,135.7272837611033,132.60267173087468,129.47809933448414,126.35356966029273,123.05752996143116,119.93312681352344,116.9931076271784 -PV+Storage - Class 5/Advanced,353.83276628932504,350.20951122310777,289.1725267340757,228.24750980880236,218.52940637468149,208.81843459525174,199.09509771304124,189.3681650625839,179.8098660914207,176.68565435144885,173.56143892663698,170.27344497713548,167.14938131201265,164.20034774613728,160.90947496630997,157.78356119376673,154.65765818462614,151.53176662011867,148.23887758171685,145.1131308490404,142.16610723792417,139.04055176095022,135.74664446544526,132.6212529851848,129.49590113876246,126.37059201453926,123.07377286564588,119.94859026770636,117.00779163132952 -PV+Storage - Class 5/Moderate,353.83154860361003,350.20707585167776,289.1688736769306,228.24263906594226,218.52331794610635,208.8111284809616,199.0865739130361,189.3584235768637,179.79890691998548,176.6734774942986,173.5480443837717,170.2588327485552,167.13355139771733,164.18330014612695,160.89276088996934,157.76718064109582,154.641611155625,151.5160531147872,148.2234976000551,145.09808439104842,142.15139430360188,139.02617235029766,135.73259857846242,132.60754062187172,129.48252229911907,126.3575466985656,123.06106107334193,119.93621199907216,116.99574688636503 -PV+Storage - Class 5/Conservative,353.82989891471476,350.2037764738872,289.16392461024486,228.23604031036123,218.51506950163005,208.80123034759004,199.07502609076926,189.3452260657016,179.78405971992814,176.65698060534598,173.52989780592384,170.23903648181206,167.11210544207893,164.16020450159328,160.8700684484039,157.7448914024986,154.61972511999596,151.49457028212643,148.20241797036255,145.07740796432407,142.13112107984577,139.00630232950977,135.71313176064274,132.58847700702026,129.46386188723585,126.3392894896506,123.04320706739514,119.91876119609358,116.97869928635468 -PV+Storage - Class 6/Advanced,353.81912693156806,350.1957915188748,289.15872668336675,228.2336294116174,218.5154456310205,208.80439350511477,199.0809762764283,189.35396327949493,179.79558396185575,176.67129187540786,173.54699610412,170.25892180814253,167.1347777965437,164.18566388419234,160.8946853075922,157.76866573827613,154.64265693236274,151.51665957108247,148.22366473590782,145.09781220645857,142.1506827985695,139.02502152482273,135.73100843254494,132.6055111555117,129.48005351231654,126.35463859132051,123.05771364565432,119.93242525094199,116.99152081779232 -PV+Storage - Class 6/Moderate,353.8179440624824,350.1934257807035,289.1551780761098,228.2288979352748,218.50953128559226,208.79729629060088,199.07269619282874,189.34450032680974,179.7849381400849,176.65946318455138,173.53398454417788,170.24472737911475,167.11940049843025,164.16910371699328,160.87853196531492,157.75291922092063,154.62731723992906,151.50172670357054,148.20913869331767,145.08369298879023,142.13697040582295,139.01171595699796,135.71810968964198,132.5930192375305,129.46796841925715,126.34296032318291,123.0464422024385,119.92156063264795,116.98106302442008 -PV+Storage - Class 6/Conservative,353.81633990343374,350.1902174626062,289.15036559896384,228.22248129908021,218.50151049034903,208.78767133630902,199.06146707948824,189.3316670544206,179.77050070864712,176.64342159406496,173.51633879464282,170.22547747053105,167.0985464307979,164.14664549031227,160.85646694259938,157.73124740217057,154.60603862514444,151.4808412927514,148.188646486464,145.063593985902,142.1172646069002,138.99240336204068,135.69919029865014,132.57449305050415,129.44983543619622,126.32522054408744,123.0290956273085,119.90460726148342,116.964502857221 -PV+Storage - Class 7/Advanced,353.8062861968393,350.1828685997609,289.1457215798677,228.2205421237332,218.50227615875116,208.79114184846028,199.06764243538865,189.34054725407015,179.78208575204582,176.6577114812128,173.5333335255398,170.24517704517717,167.12095084919318,164.17175475245668,160.8806827672781,157.7545697893836,154.62846757489177,151.50237680503304,148.20928856127992,145.08334262325224,142.13611980678473,139.01036512445953,135.7162586236033,132.5906679379916,129.465116886218,126.33960855664354,123.04259020239888,119.91720839910812,116.97621055738001 -PV+Storage - Class 7/Moderate,353.8051456242074,350.18058745449713,289.142299861972,228.2159798332056,218.49657329559165,208.78429841266887,199.05965842696534,189.33142267301494,179.77182059835872,176.64630575489377,173.52078722658888,170.23149017359435,167.10612340497846,164.15578673561006,160.86517550724156,157.7395232861571,154.61388182847534,151.48825181542668,148.19562432848366,145.07013914726605,142.1233770876086,138.99808316209345,135.7044374180473,132.57930748924568,129.45421719428214,126.32916962151774,123.03261202408315,119.90769097760246,116.96715389268442 -PV+Storage - Class 7/Conservative,353.8035813530902,350.17745891226264,289.1376070486203,228.20972274873662,218.48875194000544,208.77491278596543,199.04870852914465,189.318908504077,179.75774215830353,176.63066304372137,173.50358024429923,170.21271892018746,167.08578788045432,164.13388693996868,160.84367116351982,157.71841439435502,154.59316838859291,151.46793382746392,148.17570179244055,145.05061206314258,142.1042454554048,138.9793469818093,135.68609668968278,132.56136221280082,129.43666736975692,126.31201524891216,123.01585310339723,119.89132750883618,116.9511858758378 -PV+Storage - Class 8/Advanced,353.7971411177218,350.1736204283393,289.1363703161419,228.21108776770325,218.49271871041705,208.78148130782202,199.05787880244623,189.3306805288236,179.7721159344951,176.64763857135793,173.52315752338077,170.234897950714,167.11056866242583,164.16126947338518,160.8701731478663,157.74403582963149,154.61790927479936,151.49179416460032,148.19868158050693,145.07271130213894,142.12546414533114,138.99968512266562,135.7055542814691,132.5799392555171,129.4543638634032,126.32883119348844,123.0317884989035,119.90638235527243,116.96536017320402 -PV+Storage - Class 8/Moderate,353.79605245437654,350.1714431016487,289.1331043261061,228.20673311432216,218.48727539369068,208.77494932775036,199.0502581590293,189.32197122206136,179.7623179643876,176.63675193790516,173.51118222658272,170.22183399057067,167.09641603893724,164.1460281865513,160.85536850951527,157.72966783976332,154.60397793341403,151.47829947169785,148.18562353608732,145.0600899062022,142.11327939787722,138.98793702369457,135.6942428309809,132.56906445351174,129.4439257098807,126.31882968844879,123.02222364234669,119.89725414719848,116.95666861361292 -PV+Storage - Class 8/Conservative,353.7945393662768,350.16841692544926,289.1285650618069,228.2006807619233,218.47970995319213,208.7658707991521,199.03966654233133,189.30986651726369,179.7487001714902,176.62162105690805,173.4945382574859,170.20367693337414,167.076745893641,164.12484495315536,160.83458140589013,157.70927686590898,154.5839830893305,151.45870075738515,148.1664209515454,145.04128345143107,142.09486907287692,138.96992282846506,135.67662476552218,132.55184251782387,129.4270999039636,126.3024000123025,123.0061900959712,119.88161673059379,116.94142732677905 -PV+Storage - Class 9/Advanced,353.7860903755575,350.16247528550247,289.1251307726327,228.19975382352158,218.48129036556296,208.76995856229547,199.04626165624722,189.31896898195214,179.7603099869512,176.63573822314157,173.51116277449196,170.22280880115275,167.09838511219215,164.14899152247904,160.85783721970122,157.73164192420748,154.60545739211642,151.47928430465842,148.1861137433061,145.06008548767917,142.1127803536124,138.98694335368796,135.6927545352325,132.56708153202158,129.4414481626487,126.315857515475,123.01875684363111,119.89329272274111,116.95221256341375 -PV+Storage - Class 9/Moderate,353.78504618509845,350.1603869045844,289.1219982012556,228.19557706168547,218.47606941326782,208.7636934195413,199.03895232303404,189.3106154582799,179.75091227281996,176.6252963185513,173.49967667944267,170.21027851564443,167.0848106362248,164.13437285605266,160.84367167098947,157.71792949321036,154.59219807883392,151.46647810909056,148.17376066545285,145.04818552754057,142.10133351118844,138.9759496289786,135.68221392823776,132.55699404274145,129.43181379108324,126.30667626162416,123.0100287074949,119.88501770431951,116.9443906627068 -PV+Storage - Class 9/Conservative,353.78358302478495,350.1574605839574,289.11760872031505,228.18972442043142,218.46875361170024,208.75491445766022,199.02871020083944,189.2989101757718,179.73774382999832,176.61066471541616,173.48358191599402,170.19272059188225,167.0657895521491,164.11388861166347,160.82357846513113,157.69822732588287,154.5728869500373,151.4475580188248,148.15523161371794,145.03004751433647,142.0835865365152,138.95859369283625,135.66524903062626,132.5404201836608,129.41563097053344,126.29088447960521,122.99462796400681,119.87000799936229,116.92977199628042 -PV+Storage - Class 10/Advanced,353.76819502074983,350.14443481223327,289.10694518090185,228.18142311332915,218.46281453690892,208.75133761517986,199.02749559067001,189.30005779791333,179.74125368445078,176.61653680217958,173.49181623506837,170.20331714326755,167.07874833584535,164.12920962767066,160.83795409897238,157.71165757755816,154.58537181954665,151.4590975061682,148.1658257188954,145.03969623734804,142.09228987736083,138.9663516515159,135.67206160714,132.5462873780086,129.42055278271528,126.29486090962112,122.99765901185678,119.87209366504632,116.9309122797985 -PV+Storage - Class 10/Moderate,353.76720916515836,350.1424631010502,289.10398761412733,228.1774796909631,218.45788525895136,208.74542248163078,199.02059460152944,189.29217095318123,179.7323809841272,176.60667824626444,173.48097182356173,170.1914868761694,167.0659322131557,164.11540764938948,160.82465201844994,157.69885539479446,154.57306953454167,151.447295118922,148.15452322940794,145.0288936456193,142.08198718339082,138.95654885530465,135.66275870868745,132.5374843773148,129.41224967978022,126.2870577044448,122.9903557044392,119.86529025538746,116.9246087678984 -PV+Storage - Class 10/Conservative,353.7658327884389,350.13971034761136,289.099858483969,228.17197418408537,218.4510033753542,208.73716422131417,199.0109599644934,189.28115993942575,179.71999359365228,176.59291447907012,173.46583167964798,170.1749703555362,167.04803931580307,164.09613837531742,160.80574723076396,157.68031509349453,154.5548937196278,151.42948379039416,148.13707638726618,145.01181128986357,142.06526931402118,138.94019547232108,135.64676981208993,132.52185996710335,129.39698975595482,126.27216226700546,122.97582475338591,119.85112379072024,116.91080678961723 +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/mock_extractor.py b/tests/mock_extractor.py index 34fe778..5b7f63f 100644 --- a/tests/mock_extractor.py +++ b/tests/mock_extractor.py @@ -36,7 +36,7 @@ def __init__(self, _: str, __: str, case: str, crp: CrpChoiceType, ___: List[int @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: """ @@ -47,13 +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 @@ -65,7 +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 @@ -74,7 +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 @@ -87,9 +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)