dev to main for 2024 release

.github/workflows/ci.yml

@@ -19,7 +19,7 @@ jobs:
     strategy:
       matrix:
         os: [ubuntu-latest, windows-latest]
-        python-version: ["3.10", "3.11"]
+        python-version: ["3.10", "3.11", "3.12"]
 
     steps:
     - uses: actions/checkout@v3

debt_fraction_calculator/debt_fraction_calc.py

@@ -16,8 +16,9 @@
 import PySAM.Levpartflip as levpartflip
 
 from lcoe_calculator.extractor import Extractor
-from lcoe_calculator.config import YEARS, FINANCIAL_CASES, CrpChoiceType
+from lcoe_calculator.config import YEARS, FINANCIAL_CASES, CrpChoiceType, PTC_PLUS_ITC_CASE_PVB
 from lcoe_calculator.tech_processors import LCOE_TECHS
+import lcoe_calculator.tech_processors
 from lcoe_calculator.base_processor import TechProcessor
 from lcoe_calculator.macrs import MACRS_6, MACRS_16, MACRS_21
 
@@ -246,7 +247,7 @@ def calculate_all_debt_fractions(data_workbook_filename: str, output_filename: s
             click.echo(f"Processing tech {Tech.tech_name} and financial case {fin_case}")
             debt_fracs = [Tech.tech_name, fin_case] # First two columns are metadata
 
-            proc = Tech(data_workbook_filename, crp=crp, case=fin_case)
+            proc = Tech(data_workbook_filename, crp=crp, case=fin_case, tcc=PTC_PLUS_ITC_CASE_PVB)
             proc.run()
 
             d = proc.flat
@@ -278,13 +279,30 @@ def calculate_all_debt_fractions(data_workbook_filename: str, output_filename: s
                 if debug:
                     click.echo(f"Processing tech {Tech.tech_name}, financial case {fin_case}, "
                                f"and year {year}")
+                if not year in detail_vals or not year in tech_vals:
+                    debt_fracs.append(None)
+                    continue
+
                 input_vals = detail_vals.set_index('Parameter')[year].to_dict()
                 gen_vals = tech_vals.set_index('Parameter')[year].to_dict()
 
-                # Tax credits
+                # Tax credits - assumes each tech has one PTC or one ITC
                 if Tech.has_tax_credit and fin_case == 'Market':
-                    input_vals["PTC"] = df_ptc.loc[Tech.sheet_name][year]
-                    input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year]
+                    if Tech.sheet_name == "Utility-Scale PV-Plus-Battery":
+                        if proc.tax_credit_case is PTC_PLUS_ITC_CASE_PVB and year > 2022:
+                            ncf = proc.df_ncf.loc[Tech.default_tech_detail + '/Moderate'][year]
+                            pvcf = proc.df_pvcf.loc[Tech.default_tech_detail + '/Moderate'][year]
+
+                            batt_occ_percent = proc.df_batt_cost * proc.CO_LOCATION_SAVINGS / proc.df_occ
+
+                            input_vals["PTC"] = df_ptc.loc[Tech.sheet_name][year] * min(ncf / pvcf, 1.0)
+                            input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year] * batt_occ_percent.loc[Tech.default_tech_detail + '/Moderate'][year]
+                        else:
+                            input_vals["PTC"] = 0
+                            input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year]
+                    else:
+                        input_vals["PTC"] = df_ptc.loc[Tech.sheet_name][year]
+                        input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year]
                 else:
                     input_vals["PTC"] = 0
                     input_vals["ITC"] = 0