-
Notifications
You must be signed in to change notification settings - Fork 46
Commit
This commit does not belong to any branch on this repository, and may belong to a fork outside of the repository.
add proforma v3 url and some functions
- Loading branch information
Showing
3 changed files
with
422 additions
and
0 deletions.
There are no files selected for viewing
This file contains bidirectional Unicode text that may be interpreted or compiled differently than what appears below. To review, open the file in an editor that reveals hidden Unicode characters.
Learn more about bidirectional Unicode characters
| Original file line number | Diff line number | Diff line change |
|---|---|---|
| @@ -0,0 +1,201 @@ | ||
| Idx,Field,Type | ||
| 0,Results Summary and Inputs,header_format | ||
| 1,OPTIMAL SYSTEM DESIGN (with existing),subheader_format | ||
| 2,"PV Nameplate capacity (kW), purchased",text_format | ||
| 3,"PV Nameplate capacity (kW), existing",text_format | ||
| 4,PV degradation rate (%/year),text_format | ||
| 5,"PV LCOE of New Capacity ($/kWh), nominal",text_format | ||
| 6,"Wind Nameplate capacity (kW), purchased",text_format | ||
| 7,"Wind LCOE ($/kWh), nominal",text_format | ||
| 8,"Backup Generator Nameplate capacity (kW), purchased",text_format | ||
| 9,"Backup Generator Nameplate capacity (kW), existing",text_format | ||
| 10,Battery power (kW),text_format | ||
| 11,Battery capacity (kWh),text_format | ||
| 12,CHP capacity (kW),text_format | ||
| 13,Absorption chiller capacity (tons),text_format | ||
| 14,Chilled water TES capacity (gallons),text_format | ||
| 15,Hot water TES capacity (gallons),text_format | ||
| 16,Steam turbine capacity (kW),text_format | ||
| 17,GHP heat pump capacity (ton),text_format | ||
| 18,GHP ground heat exchanger size (ft),text_format | ||
| 19,0,0 | ||
| 20,ANNUAL RESULTS,subheader_format | ||
| 21,Present value of annual Business as Usual electric utility bill ($/year),text_format | ||
| 22,Present value of annual Business as Usual export credits ($/year),text_format | ||
| 23,Present value of annual Optimal electric utility bill($/year),text_format | ||
| 24,Present value of annual Optimal export credits ($/year),text_format | ||
| 25,"Existing PV electricity produced (kWh), Year 1",text_format | ||
| 26,"Total PV optimal electricity produced (kWh), Year 1",text_format | ||
| 27,"PV optimal electricity produced (kWh), Annual Average",text_format | ||
| 28,Nominal annual optimal wind electricity produced (kWh/year),text_format | ||
| 29,Nominal annual optimal backup generator electricity produced (kWh/year),text_format | ||
| 30,CHP annual optimal electricity produced (kWh/year),text_format | ||
| 31,CHP annual runtime (hours/year),text_format | ||
| 32,Steam turbine annual optimal electricity produced (kWh/year),text_format | ||
| 33,Total optimal electricity produced (kWh/year),text_format | ||
| 34,Present value of annual Business as Usual boiler fuels utility bill ($/year),text_format | ||
| 35,Present value of annual Optimal boiler fuels utility bill ($/year),text_format | ||
| 36,Present value of annual CHP fuels utility bill ($/year),text_format | ||
| 37,CHP annual optimal thermal energy produced (MMBtu/year),text_format | ||
| 38,Steam turbine annual optimal thermal energy produced (MMBtu/year),text_format | ||
| 39,Percent electricity from on-site renewable resources,text_format | ||
| 40,Percent reduction in annual electricity bill,text_format | ||
| 41,Percent reduction in annual fuels bill,text_format | ||
| 42,Year one total site carbon dioxide emissions (ton CO2),text_format | ||
| 43,Year one total site carbon dioxide emissions BAU (ton CO2),text_format | ||
| 44,Year one total carbon dioxide emissions from electric utility purchases (ton CO2),text_format | ||
| 45,Year one total carbon dioxide emissions from electric utility purchases BAU (ton CO2),text_format | ||
| 46,Year one total carbon dioxide emissions from on-site fuel burn (ton CO2),text_format | ||
| 47,Year one total carbon dioxide emissions from on-site fuel burn BAU (ton CO2),text_format | ||
| 48,0,0 | ||
| 49,SYSTEM COSTS,subheader_format | ||
| 50,Total Installed Cost ($),text_format | ||
| 51,PV Installed Cost ($),text_format | ||
| 52,Wind Installed Cost ($),text_format | ||
| 53,Backup generator Installed Cost ($),text_format | ||
| 54,Battery Installed Cost ($),text_format | ||
| 55,CHP Installed Cost ($),text_format | ||
| 56,Absorption Chiller Installed Cost ($),text_format | ||
| 57,Hot water TES Installed Cost ($),text_format | ||
| 58,Chilled water TES Installed Cost ($),text_format | ||
| 59,Steam turbine Installed Cost ($),text_format | ||
| 60,GHP Installed Cost ($),text_format | ||
| 61,Operation and Maintenance (O&M),text_format | ||
| 62,Fixed PV O&M ($/kW-yr),text_format | ||
| 63,Fixed Wind O&M ($/kW-yr),text_format | ||
| 64,Fixed Backup Generator O&M ($/kW-yr),text_format | ||
| 65,Variable Backup Generator O&M ($/kWh),text_format | ||
| 66,Diesel fuel used cost ($),text_format | ||
| 67,Diesel BAU fuel used cost ($),text_format | ||
| 68,Battery replacement cost ($/kW),text_format | ||
| 69,Battery kW replacement year,text_format | ||
| 70,Battery replacement cost ($/kWh),text_format | ||
| 71,Battery kWh replacement year,text_format | ||
| 72,Fixed CHP O&M cost ($/kW-yr),text_format | ||
| 73,Variable CHP O&M cost ($/kWh),text_format | ||
| 74,Runtime CHP O&M cost ($/kW-rated/run-hour),text_format | ||
| 75,Fixed Absorption Chiller O&M cost ($/ton-yr),text_format | ||
| 76,Fixed Chilled water TES O&M cost ($/gallon-year),text_format | ||
| 77,Fixed Hot water TES O&M cost ($/gallon-year),text_format | ||
| 78,Fixed Steam Turbine O&M ($/kW-yr),text_format | ||
| 79,Variable Steam Turbine O&M ($/kWh),text_format | ||
| 80,Fixed GHP O&M ($/yr),text_format | ||
| 81,0,0 | ||
| 82,ANALYSIS PARAMETERS,subheader_format | ||
| 83,Analysis period (years),text_format | ||
| 84,Nominal O&M cost escalation rate (%/year),text_format | ||
| 85,Nominal electric utility cost escalation rate (%/year),text_format | ||
| 86,Nominal boiler fuel cost escalation rate (%/year),text_format | ||
| 87,Nominal CHP fuel cost escalation rate (%/year),text_format | ||
| 88,Nominal discount rate (%/year),text_format | ||
| 89,0,0 | ||
| 90,TAX AND INSURANCE PARAMETERS,subheader_format | ||
| 91,Federal income tax rate (%),text_format | ||
| 92,0,0 | ||
| 93,PV TAX CREDITS,subheader_format | ||
| 94,Investment tax credit (ITC),text_format | ||
| 95,As percentage,text_format | ||
| 96,Federal,text_format | ||
| 97,0,0 | ||
| 98,PV DIRECT CASH INCENTIVES,subheader_format | ||
| 99,Investment based incentive (IBI),text_format | ||
| 100,As percentage,text_format | ||
| 101,State (% of total installed cost),text_format | ||
| 102,Utility (% of total installed cost),text_format | ||
| 103,Capacity based incentive (CBI),text_format | ||
| 104,Federal ($/W),text_format | ||
| 105,State ($/W),text_format | ||
| 106,Utility ($/W),text_format | ||
| 107,Production based incentive (PBI),text_format | ||
| 108,Combined ($/kWh),text_format | ||
| 109,0,0 | ||
| 110,WIND TAX CREDITS,subheader_format | ||
| 111,Investment tax credit (ITC),text_format | ||
| 112,As percentage,text_format | ||
| 113,Federal,text_format | ||
| 114,0,0 | ||
| 115,WIND DIRECT CASH INCENTIVES,subheader_format | ||
| 116,Investment based incentive (IBI),text_format | ||
| 117,As percentage,text_format | ||
| 118,State (% of total installed cost),text_format | ||
| 119,Utility (% of total installed cost),text_format | ||
| 120,Capacity based incentive (CBI),text_format | ||
| 121,Federal ($/W),text_format | ||
| 122,State ($/W),text_format | ||
| 123,Utility ($/W),text_format | ||
| 124,Production based incentive (PBI),text_format | ||
| 125,Combined ($/kWh),text_format | ||
| 126,0,0 | ||
| 127,BATTERY TAX CREDITS,subheader_format | ||
| 128,Investment tax credit (ITC),text_format | ||
| 129,As percentage,text_format | ||
| 130,Federal,text_format | ||
| 131,0,0 | ||
| 132,BATTERY DIRECT CASH INCENTIVES,subheader_format | ||
| 133,Investment based incentive (IBI),text_format | ||
| 134,As percentage,text_format | ||
| 135,State (% of total installed cost),text_format | ||
| 136,Utility (% of total installed cost),text_format | ||
| 137,Capacity based incentive (CBI),text_format | ||
| 138,Total ($/W),text_format | ||
| 139,Total ($/Wh),text_format | ||
| 140,0,0 | ||
| 141,CHP TAX CREDITS,subheader_format | ||
| 142,Investment tax credit (ITC),text_format | ||
| 143,As percentage,text_format | ||
| 144,Federal,text_format | ||
| 145,0,0 | ||
| 146,CHP DIRECT CASH INCENTIVES,subheader_format | ||
| 147,Investment based incentive (IBI),text_format | ||
| 148,As percentage,text_format | ||
| 149,State (% of total installed cost),text_format | ||
| 150,Utility (% of total installed cost),text_format | ||
| 151,Capacity based incentive (CBI),text_format | ||
| 152,Federal ($/W),text_format | ||
| 153,State ($/W),text_format | ||
| 154,Utility ($/W),text_format | ||
| 155,Production based incentive (PBI),text_format | ||
| 156,Combined ($/kWh),text_format | ||
| 157,0,0 | ||
| 158,GHP TAX CREDITS,subheader_format | ||
| 159,Investment tax credit (ITC),text_format | ||
| 160,As percentage,text_format | ||
| 161,Federal,text_format | ||
| 162,0,0 | ||
| 163,GHP DIRECT CASH INCENTIVES,subheader_format | ||
| 164,Investment based incentive (IBI),text_format | ||
| 165,As percentage,text_format | ||
| 166,State (% of total installed cost),text_format | ||
| 167,Utility (% of total installed cost),text_format | ||
| 168,Capacity based incentive (CBI),text_format | ||
| 169,Federal ($/ton),text_format | ||
| 170,State ($/ton),text_format | ||
| 171,Utility ($/ton),text_format | ||
| 172,Production based incentive (PBI),text_format | ||
| 173,Combined ($/kWh),text_format | ||
| 174,0,0 | ||
| 175,DEPRECIATION,subheader_format | ||
| 176,Federal (years),text_format | ||
| 177,Federal bonus fraction,text_format | ||
| 178,0,0 | ||
| 179,0,0 | ||
| 180,ANNUAL VALUES,subheader_format | ||
| 181,PV Annual electricity (kWh),text_format | ||
| 182,Existing PV Annual electricity (kWh),text_format | ||
| 183,Wind Annual electricity (kWh),text_format | ||
| 184,Backup Generator Annual electricity (kWh),text_format | ||
| 185,CHP Annual electricity (kWh),text_format | ||
| 186,CHP Annual heat (MMBtu),text_format | ||
| 187,Steam Turbine Annual electricity (kWh),text_format | ||
| 188,Steam Turbine Annual heat (MMBtu),text_format | ||
| 189,PV Federal depreciation percentages (fraction),text_format | ||
| 190,Wind Federal depreciation percentages (fraction),text_format | ||
| 191,Battery Federal depreciation percentages (fraction),text_format | ||
| 192,CHP Federal depreciation percentages (fraction),text_format | ||
| 193,Absorption Chiller Federal depreciation percentages (fraction),text_format | ||
| 194,Hot TES Federal depreciation percentages (fraction),text_format | ||
| 195,Cold TES Federal depreciation percentages (fraction),text_format | ||
| 196,Steam turbine Federal depreciation percentages (fraction),text_format | ||
| 197,GHP Federal depreciation percentages (fraction),text_format | ||
| 198,Free Cash Flow,text_format | ||
| 199,Cumulative Free Cash Flow,text_format |
This file contains bidirectional Unicode text that may be interpreted or compiled differently than what appears below. To review, open the file in an editor that reveals hidden Unicode characters.
Learn more about bidirectional Unicode characters
Oops, something went wrong.