/
Cashloan_PVWattsResidential.json
184 lines (184 loc) · 4.67 KB
/
Cashloan_PVWattsResidential.json
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
{
"defaults": {
"FinancialParameters": {
"analysis_period": 25,
"debt_fraction": 100,
"federal_tax_rate": [15.000000],
"inflation_rate": 2.5,
"insurance_rate": 0,
"loan_rate": 4,
"loan_term": 25,
"market": 0,
"mortgage": 1,
"prop_tax_assessed_decline": 0,
"prop_tax_cost_assessed_percent": 100,
"property_tax_rate": 0,
"real_discount_rate": 6.4,
"salvage_percentage": 0,
"state_tax_rate": [7.000000],
"system_capacity": 6.4
},
"SystemCosts": {
"om_capacity": [29.000000],
"om_capacity_escal": 0,
"om_fixed": [0.000000],
"om_fixed_escal": 0,
"om_production": [0.000000],
"om_production_escal": 0,
"total_installed_cost": 17417.6
},
"LandLease": {
},
"Depreciation": {
},
"TaxCreditIncentives": {
"itc_fed_amount": 0,
"itc_fed_amount_deprbas_fed": 1,
"itc_fed_amount_deprbas_sta": 1,
"itc_fed_percent": 26,
"itc_fed_percent_deprbas_fed": 1,
"itc_fed_percent_deprbas_sta": 1,
"itc_fed_percent_maxvalue": 1e+38,
"itc_sta_amount": 0,
"itc_sta_amount_deprbas_fed": 0,
"itc_sta_amount_deprbas_sta": 0,
"itc_sta_percent": 0,
"itc_sta_percent_deprbas_fed": 0,
"itc_sta_percent_deprbas_sta": 0,
"itc_sta_percent_maxvalue": 1e+38,
"ptc_fed_amount": [0.000000],
"ptc_fed_escal": 0,
"ptc_fed_term": 10,
"ptc_sta_amount": [0.000000],
"ptc_sta_escal": 0,
"ptc_sta_term": 10
},
"PaymentIncentives": {
"cbi_fed_amount": 0,
"cbi_fed_deprbas_fed": 0,
"cbi_fed_deprbas_sta": 0,
"cbi_fed_maxvalue": 1e+38,
"cbi_fed_tax_fed": 1,
"cbi_fed_tax_sta": 1,
"cbi_oth_amount": 0,
"cbi_oth_deprbas_fed": 0,
"cbi_oth_deprbas_sta": 0,
"cbi_oth_maxvalue": 1e+38,
"cbi_oth_tax_fed": 1,
"cbi_oth_tax_sta": 1,
"cbi_sta_amount": 0,
"cbi_sta_deprbas_fed": 0,
"cbi_sta_deprbas_sta": 0,
"cbi_sta_maxvalue": 1e+38,
"cbi_sta_tax_fed": 1,
"cbi_sta_tax_sta": 1,
"cbi_uti_amount": 0,
"cbi_uti_deprbas_fed": 0,
"cbi_uti_deprbas_sta": 0,
"cbi_uti_maxvalue": 1e+38,
"cbi_uti_tax_fed": 1,
"cbi_uti_tax_sta": 1,
"ibi_fed_amount": 0,
"ibi_fed_amount_deprbas_fed": 0,
"ibi_fed_amount_deprbas_sta": 0,
"ibi_fed_amount_tax_fed": 1,
"ibi_fed_amount_tax_sta": 1,
"ibi_fed_percent": 0,
"ibi_fed_percent_deprbas_fed": 0,
"ibi_fed_percent_deprbas_sta": 0,
"ibi_fed_percent_maxvalue": 1e+38,
"ibi_fed_percent_tax_fed": 1,
"ibi_fed_percent_tax_sta": 1,
"ibi_oth_amount": 0,
"ibi_oth_amount_deprbas_fed": 0,
"ibi_oth_amount_deprbas_sta": 0,
"ibi_oth_amount_tax_fed": 1,
"ibi_oth_amount_tax_sta": 1,
"ibi_oth_percent": 0,
"ibi_oth_percent_deprbas_fed": 0,
"ibi_oth_percent_deprbas_sta": 0,
"ibi_oth_percent_maxvalue": 1e+38,
"ibi_oth_percent_tax_fed": 1,
"ibi_oth_percent_tax_sta": 1,
"ibi_sta_amount": 0,
"ibi_sta_amount_deprbas_fed": 0,
"ibi_sta_amount_deprbas_sta": 0,
"ibi_sta_amount_tax_fed": 1,
"ibi_sta_amount_tax_sta": 1,
"ibi_sta_percent": 0,
"ibi_sta_percent_deprbas_fed": 0,
"ibi_sta_percent_deprbas_sta": 0,
"ibi_sta_percent_maxvalue": 1e+38,
"ibi_sta_percent_tax_fed": 1,
"ibi_sta_percent_tax_sta": 1,
"ibi_uti_amount": 0,
"ibi_uti_amount_deprbas_fed": 0,
"ibi_uti_amount_deprbas_sta": 0,
"ibi_uti_amount_tax_fed": 1,
"ibi_uti_amount_tax_sta": 1,
"ibi_uti_percent": 0,
"ibi_uti_percent_deprbas_fed": 0,
"ibi_uti_percent_deprbas_sta": 0,
"ibi_uti_percent_maxvalue": 1e+38,
"ibi_uti_percent_tax_fed": 1,
"ibi_uti_percent_tax_sta": 1,
"pbi_fed_amount": [0.000000],
"pbi_fed_escal": 0,
"pbi_fed_tax_fed": 1,
"pbi_fed_tax_sta": 1,
"pbi_fed_term": 0,
"pbi_oth_amount": [0.000000],
"pbi_oth_escal": 0,
"pbi_oth_tax_fed": 1,
"pbi_oth_tax_sta": 1,
"pbi_oth_term": 0,
"pbi_sta_amount": [0.000000],
"pbi_sta_escal": 0,
"pbi_sta_tax_fed": 1,
"pbi_sta_tax_sta": 1,
"pbi_sta_term": 0,
"pbi_uti_amount": [0.000000],
"pbi_uti_escal": 0,
"pbi_uti_tax_fed": 1,
"pbi_uti_tax_sta": 1,
"pbi_uti_term": 0
},
"BatterySystem": {
},
"FuelCell": {
},
"ChargesByMonth": {
"charge_w_sys_dc_tou_ym": [
[0] ],
"charge_w_sys_fixed_ym": [
[0] ],
"net_billing_credits_ym": [
[0] ],
"nm_dollars_applied_ym": [
[0] ],
"utility_bill_w_sys": [0]
},
"Battery": {
},
"TimeSeries": {
"year1_hourly_dc_with_system": [0],
"year1_hourly_e_fromgrid": [0],
"year1_hourly_ec_with_system": [0]
},
"SystemOutput": {
"annual_energy_value": [0],
"degradation": [0.500000],
"gen": [0]
},
"Lifetime": {
"system_use_lifetime_output": 0
},
"ThirdPartyOwnership": {
"elec_cost_with_system": [0],
"elec_cost_without_system": [0]
},
"LCOS": {
"batt_salvage_percentage": 0
}
}
}