Skip to content

Commit beb0df1

Browse files
authored
Merge pull request #74 from NatLabRockies/input_data_updates
Update input datasets for FY25 versions, update input scenario sheet to reflect these changes.
2 parents 2568878 + 35698ec commit beb0df1

File tree

170 files changed

+388502
-91248
lines changed

Some content is hidden

Large Commits have some content hidden by default. Use the searchbox below for content that may be hidden.

170 files changed

+388502
-91248
lines changed
-266 KB
Binary file not shown.
267 KB
Binary file not shown.
-206 KB
Binary file not shown.
Lines changed: 38 additions & 0 deletions
Original file line numberDiff line numberDiff line change
@@ -0,0 +1,38 @@
1+
year,batt_capex_per_kwh_res,batt_capex_per_kw_res,batt_capex_per_kwh_nonres,batt_capex_per_kw_nonres,linear_constant_res,linear_constant_nonres,batt_om_per_kw_res,batt_om_per_kwh_res,batt_om_per_kw_nonres,batt_om_per_kwh_nonres,batt_replace_frac_kw,batt_replace_frac_kwh
2+
2014,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
3+
2015,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
4+
2016,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
5+
2017,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
6+
2018,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
7+
2019,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
8+
2020,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
9+
2021,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
10+
2022,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
11+
2023,447.33918380364224,484.08849131070974,338.7313445206362,1157.490658744144,5867.464380219969,219271.0337546971,69.39823317159522,0.0,65.85583194503802,0.0,0.174,1
12+
2024,422.22788410937727,456.9142762542799,251.98935720098422,772.6897491818429,5538.0953872238115,158335.44401313504,65.50257659931214,0.0,46.715282838715815,0.0,0.174,1
13+
2025,400.7446649570409,433.6661917481917,183.97536992695674,666.7043735157332,5256.313625838648,150279.23746843514,62.1697644827131,0.0,37.152357962095046,0.0,0.174,1
14+
2026,386.3057995230142,418.0411608158138,177.34672120911188,642.6829564508229,5066.9281847856455,144864.6633590891,59.929782414511955,0.0,35.81375524550245,0.0,0.174,1
15+
2027,371.8669340889871,402.4161298834363,170.71807249126698,618.6615393859125,4877.542743732643,139450.08924974332,57.689800346310825,0.0,34.47515252890983,0.0,0.174,1
16+
2028,357.4280686549601,386.79109895105864,164.08942377342214,594.6401223210019,4688.157302679647,134035.5151403973,55.44981827810971,0.0,33.136549812317234,0.0,0.174,1
17+
2029,342.9892032209333,371.16606801868096,157.46077505557722,570.6187052560913,4498.771861626638,128620.94103105176,53.209836209908545,0.0,31.797947095724613,0.0,0.174,1
18+
2030,328.5503377869062,355.54103708630333,150.83212633773246,546.597288191181,4309.3864205736445,123206.36692170521,50.96985414170744,0.0,30.459344379132006,0.0,0.174,1
19+
2031,322.3719190699633,348.85505583614827,147.99571460624992,536.3184769175762,4228.348020495417,120889.46008617114,50.011361440253495,0.0,29.886553662538997,0.0,0.174,1
20+
2032,316.1935003530204,342.16907458599354,145.15930287476735,526.039665643972,4147.309620417191,118572.55325063641,49.052868738799575,0.0,29.313762945945985,0.0,0.174,1
21+
2033,310.0150816360776,335.48309333583876,142.32289114328478,515.7608543703674,4066.2712203389656,116255.64641510246,48.094376037345654,0.0,28.740972229352977,0.0,0.174,1
22+
2034,303.83666291913477,328.7971120856841,139.4864794118022,505.48204309676305,3985.2328202607378,113938.73957956806,47.13588333589172,0.0,28.168181512759965,0.0,0.174,1
23+
2035,297.6582442021919,322.1111308355292,136.65006768031972,495.2032318231585,3904.1944201825145,111621.8327440336,46.1773906344378,0.0,27.595390796166953,0.0,0.174,1
24+
2036,291.4798254852492,315.42514958537447,133.81365594883715,484.9244205495541,3823.1560201042867,109304.9259084994,45.21889793298388,0.0,27.022600079573948,0.0,0.174,1
25+
2037,285.3014067683064,308.7391683352196,130.97724421735464,474.6456092759497,3742.1176200260593,106988.01907296512,44.26040523152994,0.0,26.449809362980943,0.0,0.174,1
26+
2038,279.1229880513634,302.05318708506485,128.14083248587204,464.36679800234543,3661.0792199478365,104671.11223743085,43.30191253007602,0.0,25.87701864638794,0.0,0.174,1
27+
2039,272.94456933442063,295.36720583490995,125.30442075438954,454.0879867287409,3580.040819869611,102354.20540189657,42.343419828622096,0.0,25.30422792979493,0.0,0.174,1
28+
2040,266.7661506174778,288.6812245847553,122.46800902290694,443.80917545513665,3499.002419791384,100037.2985663623,41.38492712716817,0.0,24.73143721320192,0.0,0.174,1
29+
2041,260.58773190053495,281.9952433346005,119.63159729142448,433.5303641815322,3417.964019713159,97720.39173082785,40.42643442571424,0.0,24.15864649660892,0.0,0.174,1
30+
2042,254.40931318359208,275.30926208444566,116.79518555994193,423.25155290792776,3336.925619634934,95403.4848952935,39.46794172426032,0.0,23.58585578001591,0.0,0.174,1
31+
2043,248.23089446664932,268.62328083429065,113.9587738284594,412.97274163432337,3255.887219556708,93086.57805975917,38.509449022806386,0.0,23.013065063422903,0.0,0.174,1
32+
2044,242.05247574970647,261.93729958413604,111.12236209697686,402.6939303607189,3174.848819478481,90769.67122422489,37.55095632135246,0.0,22.44027434682989,0.0,0.174,1
33+
2045,235.87405703276363,255.25131833398126,108.28595036549434,392.4151190871144,3093.8104194002576,88452.76438869044,36.592463619898545,0.0,21.867483630236887,0.0,0.174,1
34+
2046,229.6956383158207,248.56533708382642,105.44953863401174,382.1363078135102,3012.7720193220334,86135.85755315617,35.63397091844462,0.0,21.294692913643875,0.0,0.174,1
35+
2047,223.51721959887786,241.8793558336717,102.61312690252926,371.8574965399057,2931.7336192438065,83818.95071762176,34.67547821699069,0.0,20.721902197050873,0.0,0.174,1
36+
2048,217.33880088193516,235.19337458351674,99.77671517104667,361.5786852663013,2850.6952191655782,81502.04388208762,33.71698551553676,0.0,20.14911148045786,0.0,0.174,1
37+
2049,211.16038216499228,228.5073933333619,96.94030343956415,351.29987399269686,2769.656819087354,79185.13704655334,32.758492814082835,0.0,19.576320763864857,0.0,0.174,1
38+
2050,204.98196344804936,221.82141208320704,94.10389170808153,341.0210627190923,2688.618419009129,76868.23021101895,31.800000112628904,0.0,19.003530047271838,0.0,0.174,1
Lines changed: 38 additions & 0 deletions
Original file line numberDiff line numberDiff line change
@@ -0,0 +1,38 @@
1+
year,batt_capex_per_kwh_res,batt_capex_per_kw_res,batt_capex_per_kwh_nonres,batt_capex_per_kw_nonres,linear_constant_res,linear_constant_nonres,batt_om_per_kw_res,batt_om_per_kwh_res,batt_om_per_kw_nonres,batt_om_per_kwh_nonres,batt_replace_frac_kw,batt_replace_frac_kwh
2+
2014,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
3+
2015,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
4+
2016,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
5+
2017,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
6+
2018,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
7+
2019,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
8+
2020,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
9+
2021,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
10+
2022,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
11+
2023,644.8550160075841,697.8304228995938,338.7313445206362,1157.490658744144,8458.154290574084,219271.0337546971,100.03997052583429,0.0,65.85583194503802,0.0,0.174,1
12+
2024,649.4611232647813,702.8149259203057,298.1570582321376,1080.4849301125123,8518.569678363887,243547.90195419645,100.7545417438759,0.0,60.21043882539041,0.0,0.174,1
13+
2025,640.2489087503874,692.845919878883,293.9278801011855,1065.15890273503,8397.738902784256,240093.32178463292,99.32539930779258,0.0,59.35639004772531,0.0,0.174,1
14+
2026,616.2971510129631,666.9265041711836,282.9320169607094,1025.311231553576,8083.5788862772215,231111.41334376947,95.60962897397589,0.0,57.13586322579603,0.0,0.174,1
15+
2027,592.3453932755383,641.0070884634846,271.9361538202336,985.4635603721214,7769.418869770186,222129.50490290512,91.8938586401592,0.0,54.915336403866746,0.0,0.174,1
16+
2028,568.3936355381136,615.0876727557855,260.94029067975754,945.6158891906671,7455.258853263147,213147.5964620409,88.17808830634247,0.0,52.694809581937456,0.0,0.174,1
17+
2029,544.4418778006891,589.1682570480862,249.94442753928143,905.7682180092128,7141.098836756115,204165.68802117757,84.4623179725258,0.0,50.47428276000815,0.0,0.174,1
18+
2030,520.4901200632645,563.248841340387,238.9485643988055,865.9205468277584,6826.9388202490745,195183.7795803135,80.74654763870907,0.0,48.253755938078875,0.0,0.174,1
19+
2031,519.0038086142463,561.640428098213,238.26622294158582,863.4478243435468,6807.443815561862,194626.4128310316,80.51596781865504,0.0,48.11596252540048,0.0,0.174,1
20+
2032,517.517497165228,560.0320148560393,237.5838814843661,860.9751018593356,6787.948810874642,194069.04608175045,80.28538799860095,0.0,47.9781691127221,0.0,0.174,1
21+
2033,516.0311857162097,558.4236016138647,236.9015400271463,858.5023793751246,6768.45380618743,193511.67933246878,80.05480817854688,0.0,47.840375700043694,0.0,0.174,1
22+
2034,514.5448742671914,556.8151883716907,236.21919856992665,856.0296568909132,6748.958801500206,192954.31258318675,79.82422835849277,0.0,47.70258228736532,0.0,0.174,1
23+
2035,513.0585628181732,555.2067751295168,235.53685711270694,853.5569344067014,6729.463796812991,192396.9458339056,79.5936485384387,0.0,47.56478887468692,0.0,0.174,1
24+
2036,511.5722513691549,553.5983618873424,234.85451565548726,851.0842119224907,6709.968792125775,191839.5790846237,79.36306871838462,0.0,47.42699546200855,0.0,0.174,1
25+
2037,510.0859399201367,551.9899486451685,234.17217419826756,848.6114894382792,6690.473787438554,191282.21233534167,79.13248889833052,0.0,47.28920204933015,0.0,0.174,1
26+
2038,508.5996284711182,550.381535402995,233.4898327410479,846.1387669540683,6670.978782751337,190724.84558605962,78.90190907827645,0.0,47.15140863665177,0.0,0.174,1
27+
2039,507.11331702210003,548.7731221608204,232.80749128382817,843.666044469857,6651.483778064125,190167.47883677846,78.67132925822239,0.0,47.01361522397339,0.0,0.174,1
28+
2040,505.6270055730818,547.1647089186465,232.12514982660846,841.1933219856455,6631.988773376906,189610.1120874967,78.44074943816833,0.0,46.875821811295,0.0,0.174,1
29+
2041,504.1406941240636,545.5562956764726,231.44280836938876,838.7205995014343,6612.493768689687,189052.7453382149,78.21016961811424,0.0,46.73802839861661,0.0,0.174,1
30+
2042,502.6543826750451,543.9478824342985,230.76046691216908,836.2478770172229,6592.998764002475,188495.37858893338,77.97958979806015,0.0,46.60023498593822,0.0,0.174,1
31+
2043,501.1680712260268,542.3394691921245,230.07812545494932,833.7751545330115,6573.503759315265,187938.0118396521,77.74900997800613,0.0,46.46244157325983,0.0,0.174,1
32+
2044,499.6817597770086,540.7310559499509,229.39578399772972,831.3024320488003,6554.008754628041,187380.6450903702,77.51843015795203,0.0,46.324648160581454,0.0,0.174,1
33+
2045,498.1954483279906,539.1226427077765,228.71344254050993,828.8297095645888,6534.5137499408165,186823.2783410888,77.28785033789791,0.0,46.18685474790306,0.0,0.174,1
34+
2046,496.70913687897234,537.5142294656024,228.03110108329028,826.3569870803776,6515.018745253596,186265.91159180715,77.05727051784382,0.0,46.049061335224685,0.0,0.174,1
35+
2047,495.22282542995384,535.9058162234287,227.34875962607057,823.8842645961663,6495.523740566393,185708.5448425251,76.8266906977898,0.0,45.91126792254628,0.0,0.174,1
36+
2048,493.7365139809359,534.2974029812544,226.66641816885084,821.4115421119551,6476.028735879165,185151.1780932437,76.59611087773568,0.0,45.7734745098679,0.0,0.174,1
37+
2049,492.2502025319174,532.6889897390807,225.98407671163113,818.9388196277439,6456.533731191949,184593.81134396204,76.3655310576816,0.0,45.63568109718952,0.0,0.174,1
38+
2050,490.7638910828987,531.0805764969056,225.30173525441134,816.4660971435318,6437.038726504731,184036.4445946799,76.13495123762748,0.0,45.49788768451109,0.0,0.174,1
Lines changed: 38 additions & 0 deletions
Original file line numberDiff line numberDiff line change
@@ -0,0 +1,38 @@
1+
year,batt_capex_per_kwh_res,batt_capex_per_kw_res,batt_capex_per_kwh_nonres,batt_capex_per_kw_nonres,linear_constant_res,linear_constant_nonres,batt_om_per_kw_res,batt_om_per_kwh_res,batt_om_per_kw_nonres,batt_om_per_kwh_nonres,batt_replace_frac_kw,batt_replace_frac_kwh
2+
2014,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
3+
2015,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
4+
2016,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
5+
2017,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
6+
2018,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
7+
2019,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
8+
2020,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
9+
2021,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
10+
2022,621.8244797215993,672.9079077960371,275.16090214508455,997.1496562474516,8156.077351624998,224763.62228219723,96.46711443562589,0.0,55.566548596836384,0.0,0.174,1
11+
2023,569.5335248915006,650.6070338756715,338.7313445206362,1157.490658744144,7885.776392762626,219271.0337546971,91.28990311642372,0.0,65.85583194503802,0.0,0.174,1
12+
2024,519.6307239158048,631.7797749983388,236.69655630416543,904.609776490232,7657.577886037496,207583.7713297659,86.55930404988376,0.0,49.16800797780799,0.0,0.174,1
13+
2025,471.5871984840673,615.7044634776689,225.41484850044168,867.3474013636118,7462.734754169004,199431.2113732869,82.18048526304096,0.0,46.99504781987456,0.0,0.174,1
14+
2026,448.6993376858085,602.9087197214325,213.064275910172,841.7276900723269,7307.642096409554,194710.04837711746,79.65463708044662,0.0,45.05392607028535,0.0,0.174,1
15+
2027,428.48563828543354,591.2571715081596,201.79771029534507,816.3469432055014,7166.417825758764,189906.74063443704,77.39387080933741,0.0,43.22603822959478,0.0,0.174,1
16+
2028,411.3525094888279,580.631490472856,191.43662567006498,792.5329171227319,7037.627726201941,185375.50972460036,75.41345773588284,0.0,41.53164535236091,0.0,0.174,1
17+
2029,395.195302760177,569.803437751963,182.07460370616502,770.9046760207962,6906.384751441349,181250.67394361953,73.4767161235169,0.0,39.99744774257557,0.0,0.174,1
18+
2030,380.60245693182287,559.8948842737302,173.47159233424702,749.6317990201273,6786.286699873081,177114.9641859666,71.71645916444758,0.0,38.547884267066316,0.0,0.174,1
19+
2031,375.84492622017524,552.8961982203081,171.30319743006896,740.261401532376,6701.458116124665,174901.02713364203,70.82000342489198,0.0,38.066035713728,0.0,0.174,1
20+
2032,371.0873955085273,545.8975121668865,169.13480252589085,730.8910040446244,6616.629532376259,172687.0900813173,69.92354768533642,0.0,37.58418716038966,0.0,0.174,1
21+
2033,366.32986479687963,538.8988261134647,166.96640762171273,721.520606556873,6531.800948627842,170473.15302899297,69.02709194578081,0.0,37.10233860705133,0.0,0.174,1
22+
2034,361.57233408523206,531.900140060043,164.7980127175347,712.1502090691213,6446.972364879425,168259.2159766686,68.13063620622522,0.0,36.62049005371301,0.0,0.174,1
23+
2035,356.81480337358414,524.9014540066214,162.6296178133566,702.7798115813696,6362.143781131014,166045.27892434355,67.23418046666963,0.0,36.138641500374675,0.0,0.174,1
24+
2036,352.0572726619363,517.9027679532002,160.4612229091785,693.4094140936181,6277.315197382599,163831.34187201905,66.33772472711402,0.0,35.65679294703635,0.0,0.174,1
25+
2037,347.2997419502886,510.9040818997785,158.29282800500044,684.0390166058667,6192.486613634185,161617.4048196946,65.44126898755842,0.0,35.174944393698034,0.0,0.174,1
26+
2038,342.5422112386407,503.90539584635707,156.12443310082242,674.6686191181149,6107.658029885772,159403.4677673698,64.54481324800284,0.0,34.693095840359696,0.0,0.174,1
27+
2039,337.78468052699293,496.90670979293515,153.95603819664427,665.2982216303634,6022.829446137365,157189.5307150456,63.64835750844726,0.0,34.211247287021365,0.0,0.174,1
28+
2040,333.0271498153451,489.9080237395137,151.78764329246619,655.9278241426117,5938.000862388949,154975.5936627213,62.75190176889166,0.0,33.729398733683034,0.0,0.174,1
29+
2041,328.2696191036974,482.9093376860926,149.61924838828813,646.5574266548605,5853.172278640532,152761.65661039605,61.855446029336065,0.0,33.24755018034472,0.0,0.174,1
30+
2042,323.5120883920495,475.9106516326703,147.45085348411004,637.1870291671089,5768.3436948921235,150547.71955807158,60.95899028978047,0.0,32.76570162700639,0.0,0.174,1
31+
2043,318.7545576804019,468.9119655792488,145.28245857993196,627.8166316793571,5683.515111143701,148333.78250574713,60.06253455022485,0.0,32.283853073668055,0.0,0.174,1
32+
2044,313.997026968754,461.91327952582714,143.1140636757539,618.4462341916056,5598.68652739529,146119.84545342263,59.16607881066926,0.0,31.80200452032973,0.0,0.174,1
33+
2045,309.2394962571063,454.9145934724055,140.94566877157575,609.0758367038541,5513.857943646878,143905.9084010984,58.26962307111368,0.0,31.32015596699141,0.0,0.174,1
34+
2046,304.4819655454584,447.9159074189842,138.77727386739767,599.7054392161026,5429.0293598984645,141691.97134877366,57.37316733155808,0.0,30.838307413653077,0.0,0.174,1
35+
2047,299.7244348338106,440.91722136556257,136.60887896321958,590.3350417283511,5344.20077615005,139478.03429644895,56.476711592002474,0.0,30.356458860314753,0.0,0.174,1
36+
2048,294.9669041221629,433.9185353121409,134.44048405904158,580.9646442405995,5259.372192401644,137264.09724412434,55.580255852446925,0.0,29.87461030697643,0.0,0.174,1
37+
2049,290.20937341051507,426.91984925871895,132.2720891548635,571.5942467528478,5174.543608653227,135050.1601917994,54.683800112891305,0.0,29.392761753638094,0.0,0.174,1
38+
2050,285.4518426988673,419.92116320529726,130.1036942506853,562.2238492650955,5089.715024904807,132836.22313947504,53.78734437333567,0.0,28.910913200299742,0.0,0.174,1

0 commit comments

Comments
 (0)