|
1 | 1 | { |
2 | | - "ac_nameplate": 2307.6923076923078, |
| 2 | + "ac_nameplate": 2307.692307692308, |
3 | 3 | "adjust": 0.0, |
4 | 4 | "adjust_constant": 0.0, |
5 | 5 | "adjust_en_periods": 0.0, |
|
110 | 110 | 0.65 |
111 | 111 | ] |
112 | 112 | ], |
113 | | - "capex_table_total_installed_ac_cost": 1015384.6153846153, |
| 113 | + "capex_table_total_installed_ac_cost": 1015384.6153846152, |
114 | 114 | "capex_table_total_installed_dc_cost": 2370000.0, |
115 | 115 | "cbi_fed_amount": 0.0, |
116 | 116 | "cbi_fed_deprbas_fed": 0.0, |
|
170 | 170 | "const_per_principal4": 0.0, |
171 | 171 | "const_per_principal5": 0.0, |
172 | 172 | "const_per_principal_total": 4518510.0, |
173 | | - "const_per_total1": 118610.88750000001, |
| 173 | + "const_per_total1": 118610.8875, |
174 | 174 | "const_per_total2": 0.0, |
175 | 175 | "const_per_total3": 0.0, |
176 | 176 | "const_per_total4": 0.0, |
|
180 | 180 | "const_per_upfront_rate3": 0.0, |
181 | 181 | "const_per_upfront_rate4": 0.0, |
182 | 182 | "const_per_upfront_rate5": 0.0, |
183 | | - "construction_financing_cost": 118610.88750000001, |
| 183 | + "construction_financing_cost": 118610.8875, |
184 | 184 | "contingency": 106200.0, |
185 | 185 | "contingency_percent": 3.0, |
186 | 186 | "cost_debt_closing": 0.0, |
|
202 | 202 | "cs_cost_upfront": 0.0, |
203 | 203 | "cs_cost_upfront_per_capacity": 35.0, |
204 | 204 | "dc_ac_ratio": 1.3, |
| 205 | + "dc_degradation": [ |
| 206 | + 0.5 |
| 207 | + ], |
205 | 208 | "debt_message": "", |
206 | 209 | "debt_option": 0.0, |
207 | 210 | "debt_percent": 60.0, |
|
9106 | 9109 | "inv_eff": 96.0, |
9107 | 9110 | "inverter_costunits": 1.0, |
9108 | 9111 | "inverter_num_units": 1.0, |
9109 | | - "inverter_power": 2307.6923076923078, |
| 9112 | + "inverter_power": 2307.692307692308, |
9110 | 9113 | "inverter_total": 150000.0, |
9111 | | - "inverterarray_power": 2307.6923076923078, |
| 9114 | + "inverterarray_power": 2307.692307692308, |
9112 | 9115 | "inverterarray_power_w": 2307692.3076923077, |
9113 | 9116 | "is_advanced": 0.0, |
9114 | 9117 | "itc_fed_amount": [ |
|
9176 | 9179 | "module_is_bifacial": 0.0, |
9177 | 9180 | "module_num_units": 1.0, |
9178 | 9181 | "module_power": 3000.0, |
9179 | | - "module_total": 1020000.0000000001, |
| 9182 | + "module_total": 1020000.0, |
9180 | 9183 | "module_type": 0.0, |
9181 | | - "modulearray_area": 15789.473684210527, |
| 9184 | + "modulearray_area": 15789.473684210529, |
9182 | 9185 | "modulearray_power": 3000.0, |
9183 | 9186 | "modulearray_power_w": 3000000.0, |
9184 | 9187 | "months_receivables_reserve": 0.0, |
9185 | 9188 | "months_working_reserve": 6.0, |
9186 | | - "nominal_discount_rate": 9.060000000000003, |
| 9189 | + "nominal_discount_rate": 9.060000000000004, |
9187 | 9190 | "om_capacity": [ |
9188 | 9191 | 22.0 |
9189 | 9192 | ], |
|
9394 | 9397 | ], |
9395 | 9398 | "subtotal_direct": 3540000.0, |
9396 | 9399 | "system_capacity": 3000.0, |
9397 | | - "system_use_lifetime_output": 0.0, |
| 9400 | + "system_use_lifetime_output": 1.0, |
9398 | 9401 | "term_int_rate": 7.0, |
9399 | 9402 | "term_tenor": 18.0, |
9400 | 9403 | "tilt": 0.0, |
9401 | 9404 | "total_direct_cost": 3646200.0, |
9402 | 9405 | "total_indirect_cost": 690000.0, |
9403 | 9406 | "total_installed_cost": 4518510.0, |
9404 | 9407 | "total_land_area": 13.005534895540846, |
9405 | | - "total_module_area": 15789.473684210527, |
| 9408 | + "total_module_area": 15789.473684210529, |
9406 | 9409 | "tz": -7.0, |
9407 | 9410 | "ui_ac_capacity": 2.3076923076923077, |
9408 | 9411 | "ui_array_land_area_acres": 13.005534895540846, |
|
9432 | 9435 | "ui_subscriber4_name": "", |
9433 | 9436 | "ui_total_capacity": 3000.0, |
9434 | 9437 | "ui_total_land_area_ha": 5.263161366844397, |
9435 | | - "ui_total_module_area": 15789.473684210527, |
| 9438 | + "ui_total_module_area": 15789.473684210529, |
9436 | 9439 | "ui_total_module_area_acres": 3.901660468662253, |
9437 | | - "ui_total_module_area_ha": 1.5789473684210527, |
| 9440 | + "ui_total_module_area_ha": 1.5789473684210529, |
9438 | 9441 | "ui_total_unsubscribed_kw": 1200.0, |
9439 | 9442 | "ui_total_unsubscribed_share": 40.0, |
9440 | 9443 | "ui_upfront_cost_by_capacity": 105000.0, |
|
0 commit comments