Skip to content

Commit 093258a

Browse files
hdunhamhdunham
committed
update fuel/elec escalation rate fed defaults
1 parent 365b897 commit 093258a

File tree

1 file changed

+181
-15
lines changed

1 file changed

+181
-15
lines changed

‎data/sector_dependent_defaults.json‎

Lines changed: 181 additions & 15 deletions
Original file line numberDiff line numberDiff line change
@@ -3,11 +3,66 @@
33
"fedowned_dirpurch": {
44
"Financial": {
55
"om_cost_escalation_rate_fraction": 0.015,
6-
"elec_cost_escalation_rate_fraction": {"West": -0.00088, "Midwest": 0.00397, "South": 0.00468, "Northeast": 0.01077, "National": 0.00415},
7-
"existing_boiler_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
8-
"boiler_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
9-
"chp_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
10-
"generator_fuel_cost_escalation_rate_fraction": {"West": -0.00813, "Midwest": -0.011, "South": -0.00807, "Northeast": -0.0094, "National": -0.00918},
6+
"elec_cost_escalation_rate_fraction": {
7+
"Pacific": -0.0062,
8+
"Mountain": 0.0068,
9+
"West North Central": 0.0115,
10+
"East North Central": 0.0064,
11+
"West South Central": 0.0136,
12+
"East South Central": 0.0083,
13+
"South Atlantic": 0.0129,
14+
"Middle Atlantic": 0.0101,
15+
"New England": -0.0003,
16+
"National": 0.0074
17+
},
18+
"existing_boiler_fuel_cost_escalation_rate_fraction": {
19+
"Pacific": 0.0079,
20+
"Mountain": 0.0325,
21+
"West North Central": 0.0363,
22+
"East North Central": 0.0338,
23+
"West South Central": 0.023,
24+
"East South Central": 0.0345,
25+
"South Atlantic": 0.0302,
26+
"Middle Atlantic": 0.0055,
27+
"New England": 0.026,
28+
"National": 0.024
29+
},
30+
"boiler_fuel_cost_escalation_rate_fraction": {
31+
"Pacific": 0.0079,
32+
"Mountain": 0.0325,
33+
"West North Central": 0.0363,
34+
"East North Central": 0.0338,
35+
"West South Central": 0.023,
36+
"East South Central": 0.0345,
37+
"South Atlantic": 0.0302,
38+
"Middle Atlantic": 0.0055,
39+
"New England": 0.026,
40+
"National": 0.024
41+
},
42+
"chp_fuel_cost_escalation_rate_fraction": {
43+
"Pacific": 0.0079,
44+
"Mountain": 0.0325,
45+
"West North Central": 0.0363,
46+
"East North Central": 0.0338,
47+
"West South Central": 0.023,
48+
"East South Central": 0.0345,
49+
"South Atlantic": 0.0302,
50+
"Middle Atlantic": 0.0055,
51+
"New England": 0.026,
52+
"National": 0.024
53+
},
54+
"generator_fuel_cost_escalation_rate_fraction": {
55+
"Pacific": 0.01,
56+
"Mountain": 0.0108,
57+
"West North Central": 0.0092,
58+
"East North Central": 0.0093,
59+
"West South Central": 0.0109,
60+
"East South Central": 0.0109,
61+
"South Atlantic": 0.0111,
62+
"Middle Atlantic": 0.0103,
63+
"New England": 0.0106,
64+
"National": 0.0101
65+
},
1166
"offtaker_tax_rate_fraction": 0.0,
1267
"offtaker_discount_rate_fraction": 0.045,
1368
"third_party_ownership": false
@@ -45,11 +100,67 @@
45100
"fedowned_thirdparty": {
46101
"Financial": {
47102
"om_cost_escalation_rate_fraction": 0.015,
48-
"elec_cost_escalation_rate_fraction": {"West": -0.00088, "Midwest": 0.00397, "South": 0.00468, "Northeast": 0.01077, "National": 0.00415},
49-
"existing_boiler_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
50-
"boiler_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
51-
"chp_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
52-
"generator_fuel_cost_escalation_rate_fraction": {"West": -0.00813, "Midwest": -0.011, "South": -0.00807, "Northeast": -0.0094, "National": -0.00918},
103+
"elec_cost_escalation_rate_fraction": {
104+
"Pacific": -0.0062,
105+
"Mountain": 0.0068,
106+
"West North Central": 0.0115,
107+
"East North Central": 0.0064,
108+
"West South Central": 0.0136,
109+
"East South Central": 0.0083,
110+
"South Atlantic": 0.0129,
111+
"Middle Atlantic": 0.0101,
112+
"New England": -0.0003,
113+
"National": 0.0074
114+
},
115+
116+
"existing_boiler_fuel_cost_escalation_rate_fraction": {
117+
"Pacific": 0.0079,
118+
"Mountain": 0.0325,
119+
"West North Central": 0.0363,
120+
"East North Central": 0.0338,
121+
"West South Central": 0.023,
122+
"East South Central": 0.0345,
123+
"South Atlantic": 0.0302,
124+
"Middle Atlantic": 0.0055,
125+
"New England": 0.026,
126+
"National": 0.024
127+
},
128+
"boiler_fuel_cost_escalation_rate_fraction": {
129+
"Pacific": 0.0079,
130+
"Mountain": 0.0325,
131+
"West North Central": 0.0363,
132+
"East North Central": 0.0338,
133+
"West South Central": 0.023,
134+
"East South Central": 0.0345,
135+
"South Atlantic": 0.0302,
136+
"Middle Atlantic": 0.0055,
137+
"New England": 0.026,
138+
"National": 0.024
139+
},
140+
"chp_fuel_cost_escalation_rate_fraction": {
141+
"Pacific": 0.0079,
142+
"Mountain": 0.0325,
143+
"West North Central": 0.0363,
144+
"East North Central": 0.0338,
145+
"West South Central": 0.023,
146+
"East South Central": 0.0345,
147+
"South Atlantic": 0.0302,
148+
"Middle Atlantic": 0.0055,
149+
"New England": 0.026,
150+
"National": 0.024
151+
},
152+
"generator_fuel_cost_escalation_rate_fraction": {
153+
"Pacific": 0.01,
154+
"Mountain": 0.0108,
155+
"West North Central": 0.0092,
156+
"East North Central": 0.0093,
157+
"West South Central": 0.0109,
158+
"East South Central": 0.0109,
159+
"South Atlantic": 0.0111,
160+
"Middle Atlantic": 0.0103,
161+
"New England": 0.0106,
162+
"National": 0.0101
163+
},
53164
"offtaker_tax_rate_fraction": 0.0,
54165
"offtaker_discount_rate_fraction": 0.045,
55166
"third_party_ownership": true,
@@ -89,11 +200,66 @@
89200
"privateowned_thirdparty": {
90201
"Financial": {
91202
"om_cost_escalation_rate_fraction": 0.015,
92-
"elec_cost_escalation_rate_fraction": {"West": -0.00088, "Midwest": 0.00397, "South": 0.00468, "Northeast": 0.01077, "National": 0.00415},
93-
"existing_boiler_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
94-
"boiler_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
95-
"chp_fuel_cost_escalation_rate_fraction": {"West": 0.01022, "Midwest": 0.00387, "South": 0.0112, "Northeast": -0.00184, "National": 0.00581},
96-
"generator_fuel_cost_escalation_rate_fraction": {"West": -0.00813, "Midwest": -0.011, "South": -0.00807, "Northeast": -0.0094, "National": -0.00918},
203+
"elec_cost_escalation_rate_fraction": {
204+
"Pacific": -0.0062,
205+
"Mountain": 0.0068,
206+
"West North Central": 0.0115,
207+
"East North Central": 0.0064,
208+
"West South Central": 0.0136,
209+
"East South Central": 0.0083,
210+
"South Atlantic": 0.0129,
211+
"Middle Atlantic": 0.0101,
212+
"New England": -0.0003,
213+
"National": 0.0074
214+
},
215+
"existing_boiler_fuel_cost_escalation_rate_fraction": {
216+
"Pacific": 0.0079,
217+
"Mountain": 0.0325,
218+
"West North Central": 0.0363,
219+
"East North Central": 0.0338,
220+
"West South Central": 0.023,
221+
"East South Central": 0.0345,
222+
"South Atlantic": 0.0302,
223+
"Middle Atlantic": 0.0055,
224+
"New England": 0.026,
225+
"National": 0.024
226+
},
227+
"boiler_fuel_cost_escalation_rate_fraction": {
228+
"Pacific": 0.0079,
229+
"Mountain": 0.0325,
230+
"West North Central": 0.0363,
231+
"East North Central": 0.0338,
232+
"West South Central": 0.023,
233+
"East South Central": 0.0345,
234+
"South Atlantic": 0.0302,
235+
"Middle Atlantic": 0.0055,
236+
"New England": 0.026,
237+
"National": 0.024
238+
},
239+
"chp_fuel_cost_escalation_rate_fraction": {
240+
"Pacific": 0.0079,
241+
"Mountain": 0.0325,
242+
"West North Central": 0.0363,
243+
"East North Central": 0.0338,
244+
"West South Central": 0.023,
245+
"East South Central": 0.0345,
246+
"South Atlantic": 0.0302,
247+
"Middle Atlantic": 0.0055,
248+
"New England": 0.026,
249+
"National": 0.024
250+
},
251+
"generator_fuel_cost_escalation_rate_fraction": {
252+
"Pacific": 0.01,
253+
"Mountain": 0.0108,
254+
"West North Central": 0.0092,
255+
"East North Central": 0.0093,
256+
"West South Central": 0.0109,
257+
"East South Central": 0.0109,
258+
"South Atlantic": 0.0111,
259+
"Middle Atlantic": 0.0103,
260+
"New England": 0.0106,
261+
"National": 0.0101
262+
},
97263
"offtaker_tax_rate_fraction": 0.0,
98264
"offtaker_discount_rate_fraction": 0.045,
99265
"third_party_ownership": true,

0 commit comments

Comments
 (0)