@@ -33,25 +33,122 @@ title: Formulas - NPA How to Pay Model
3333toc-title : Table of contents
3434---
3535
36- # Mathematical Formulas
37-
38- This document contains the mathematical formulas implemented in the
36+ This document contains the formulas implemented in the
3937` npa-howtopay ` model, organized by functional area.
4038
39+ ## Variable Definitions
40+
41+ ### Customer and Conversion Variables
42+ | Variable | Description | Units |
43+ | ----------| -------------| -------|
44+ | $N_ {gas}(t)$ | Number of gas customers in year $t$ | customers |
45+ | $N_ {gas,init}$ | Initial number of gas customers | customers |
46+ | $N_ {electric}(t)$ | Number of electric customers in year $t$ | customers |
47+ | $N_ {electric,init}$ | Initial number of electric customers | customers |
48+ | $N_ {converts}(t)$ | Cumulative number of converted households including non-npa households through year $t$ | customers |
49+ | $N_ {NPAconverts}(t)$ | Sum of NPA households converters in year $t$ (excludes scattershot electrification) | customers |
50+ | $N_ {customers}(t)$ | Total number of customers in year $t$ | customers |
51+
52+ ### Energy Usage and Efficiency Variables
53+ | Variable | Description | Units |
54+ | ----------| -------------| -------|
55+ | $U_ {gas}(t)$ | Total gas usage in therms in year $t$ | therms |
56+ | $U_ {electric}(t)$ | Total electric usage in kWh in year $t$ | kWh |
57+ | $Q_ {heating,therms}$ | Average per-customer heating need in therms | therms/customer |
58+ | $Q_ {electric,kWh}$ | Average per-customer electric need in kWh | kWh/customer |
59+ | $K_ {therm\to kWh}$ | Conversion factor from therms to kWh | kWh/therm |
60+ | $\eta_ {HP}$ | Heat pump efficiency | dimensionless |
61+
62+ ### Gas System Variables
63+ | Variable | Description | Units |
64+ | ----------| -------------| -------|
65+ | $C_ {gas,var}(t)$ | Gas variable costs in year $t$ | $ |
66+ | $C_ {gas,fixed}(t)$ | Gas fixed costs in year $t$ | $ |
67+ | $C_ {gas,overhead}(t)$ | Gas fixed overhead costs in year $t$ | $ |
68+ | $C_ {gas,maintenance}(t)$ | Gas maintenance costs in year $t$ | $ |
69+ | $C_ {gas,NPA,opex}(t)$ | Gas NPA OPEX in year $t$ | $ |
70+ | $C_ {gas,opex}(t)$ | Gas OPEX costs in year $t$ | $ |
71+ | $R_ {gas}(t)$ | Gas revenue requirement in year $t$ | $ |
72+ | $RB_ {gas}(t)$ | Gas ratebase in year $t$ | $ |
73+ | $ror_ {gas}$ | Gas rate of return | % |
74+ | $D_ {gas}(t)$ | Gas depreciation expense in year $t$ | $ |
75+ | $P_ {gas}(t)$ | Gas generation cost per therm in year $t$ | $/therm |
76+
77+ ### Electric System Variables
78+ | Variable | Description | Units |
79+ | ----------| -------------| -------|
80+ | $C_ {electric,var}(t)$ | Electric variable costs in year $t$ | $ |
81+ | $C_ {electric,fixed}(t)$ | Electric fixed costs in year $t$ | $ |
82+ | $C_ {electric,overhead}(t)$ | Electric fixed overhead costs in year $t$ | $ |
83+ | $C_ {electric,maintenance}(t)$ | Electric maintenance costs in year $t$ | $ |
84+ | $C_ {electric,NPA,opex}(t)$ | Electric NPA OPEX in year $t$ | $ |
85+ | $C_ {electric,opex}(t)$ | Electric OPEX costs in year $t$ | $ |
86+ | $R_ {electric}(t)$ | Electric revenue requirement in year $t$ | $ |
87+ | $RB_ {electric}(t)$ | Electric ratebase in year $t$ | $ |
88+ | $ror_ {electric}$ | Electric rate of return | % |
89+ | $D_ {electric}(t)$ | Electric depreciation expense in year $t$ | $ |
90+ | $P_ {electric}(t)$ | Electricity generation cost per kWh in year $t$ | $/kWh |
91+ | $P_ {peak,kw}$| Distribution cost per peak kW increase | $/kWh |
92+
93+ ### Revenue and Inflation Variables
94+ | Variable | Description | Units |
95+ | ----------| -------------| -------|
96+ | $R(t)$ | Revenue requirement in year $t$ | $ |
97+ | $R_ {adj}(t)$ | Inflation-adjusted revenue requirement in year $t$ | $ |
98+ | $R_ {electric,adj}(t)$ | Inflation-adjusted electric revenue requirement in year $t$ | $ |
99+ | $R_ {gas,adj}(t)$ | Inflation-adjusted gas revenue requirement in year $t$ | $ |
100+ | $d$ | Discount rate | % |
101+ | $t_0$ | Start year | year |
102+
103+ ### Tariff and Billing Variables
104+ | Variable | Description | Units |
105+ | ----------| -------------| -------|
106+ | $C_ {electric,fixed,per\_ customer}$ | Electric fixed charge per customer (user input) | $/customer |
107+ | $C_ {electric,var,kWh}(t)$ | Electric volumetric tariff per kWh in year $t$ | $/kWh |
108+ | $C_ {gas,fixed,per\_ customer}$ | Gas fixed charge per customer (user input) | $/customer |
109+ | $C_ {gas,var,therm}(t)$ | Gas volumetric tariff per therm in year $t$ | $/therm |
110+ | $B_ {per\_ customer}(t)$ | Bill per customer in year $t$ | $/customer |
111+ | $B_ {electric,converts}(t)$ | Electric bill per customer for converts in year $t$ | $/customer |
112+ | $B_ {electric,nonconverts}(t)$ | Electric bill per customer for non-converts in year $t$ | $/customer |
113+ | $B_ {total,converts}(t)$ | Total bill per customer for converts in year $t$ | $/customer |
114+ | $B_ {total,nonconverts}(t)$ | Total bill per customer for non-converts in year $t$ | $/customer |
115+ | $B_ {gas,nonconverts}(t)$ | Gas bill per customer for non-converts in year $t$ | $/customer |
116+
117+ ### Depreciation and Project Variables
118+ | Variable | Description | Units |
119+ | ----------| -------------| -------|
120+ | $f_ {dep}(t, t_p, L)$ | Depreciation fraction for project $p$ in year $t$ | dimensionless |
121+ | $RB(t)$ | Total ratebase in year $t$ | $ |
122+ | $D(t)$ | Total depreciation expense in year $t$ | $ |
123+ | $C_ {maintenance}(t)$ | Total maintenance costs in year $t$ | $ |
124+ | $t_p$ | Project year for project $p$ | year |
125+ | $L_p$ | Depreciation lifetime for project $p$ | years |
126+ | $C_p$ | Original cost of project $p$ | $ |
127+ | $C_ {p_ {non-NPA}}$ | Original cost of non-NPA project $p$ | $ |
128+ | $m_ {pct}$ | Maintenance cost percentage | % |
129+
130+ ### Synthetic Initial Project Variables
131+ | Variable | Description | Units |
132+ | ----------| -------------| -------|
133+ | $W_ {total}$ | Total weight for synthetic initial projects | dimensionless |
134+ | $L$ | Depreciation lifetime | years |
135+ | $RB_ {init}$ | Initial ratebase | $ |
136+ | $C_ {est}$ | Estimated original cost per year | $/year |
137+
41138## Gas System Calculations
42139
43140### Gas Number of customers
44141
45142The number of gas customers decreases over time as customers convert to
46143heat pumps. There is no growth in the number of gas customers:
47144
48- $$ N_{gas}(t) = N_{gas,init} - \sum_{i=1}^{t} HP_ {converts}(i) $$
145+ $$ N_{gas}(t) = N_{gas,init} - \sum_{i=1}^{t} N_ {converts}(i) $$
49146
50147** Variables:**
51148
52149- $N_ {gas}(t)$: Number of gas customers in year $t$
53150- $N_ {gas,init}$: Initial number of gas customers
54- - $HP _ {converts}(t)$: Sum of NPA households and scattershot converters
151+ - $N _ {converts}(t)$: Sum of NPA households and scattershot converters
55152 in year $t$.
56153
57154### Total Gas Usage
@@ -100,6 +197,22 @@ $$C_{gas,opex}(t) = C_{gas,fixed}(t) + C_{gas,var}(t)$$
100197** Variables:**
101198
102199- $C_ {gas,opex}(t)$: Gas OPEX costs in year $t$
200+ - $C_ {gas,fixed}(t)$: Gas fixed costs in year $t$
201+ - $C_ {gas,var}(t)$: Gas variable costs in year $t$
202+
203+ ### Gas Avoided LPP Spending
204+
205+ The avoided LPP spending in a given year is the sum of the pipe value per customer times the number of converts for each NPA project in that year:
206+
207+ $$ C_{gas,LPP,avoided}(t) = \sum_{p \in P(t)} N_{converts}(p) \times V_{pipe,user}(p) $$
208+
209+ ** Variables:**
210+
211+ - $C_ {gas,LPP,avoided}(t)$: Gas LPP spending avoided in year $t$
212+ - $P(t)$: Set of NPA projects in year $t$
213+ - $N_ {converts}(p)$: Number of converts in project $p$
214+ - $V_ {pipe,user}(p)$: Pipe value per user for project $p$
215+
103216
104217### Gas Revenue Requirement
105218
@@ -113,6 +226,7 @@ $$R_{gas}(t) = RB_{gas}(t) \times ror_{gas} + C_{gas,opex}(t) + D_{gas}(t)$$
113226- $R_ {gas}(t)$: Gas revenue requirement in year $t$
114227- $RB_ {gas}(t)$: Gas ratebase in year $t$
115228- $ror_ {gas}$: Gas rate of return
229+ - $C_ {gas,opex}(t)$: Gas OPEX costs in year $t$
116230- $D_ {gas}(t)$: Gas depreciation expense in year $t$
117231
118232## Electric System Calculations
@@ -128,17 +242,6 @@ $$N_{electric}(t) = N_{electric,init}$$
128242- $N_ {electric}(t)$: Number of electric customers in year $t$
129243- $N_ {electric,init}$: Initial number of electric customers
130244
131- ### Total Cumulative Converts
132-
133- The cumulative number of heat pump converts through year $t$. This does
134- not affect the number of electric customers:
135-
136- $$ N_{converts}(t) = \sum_{i=1}^{t} HP_{converts}(i) $$
137-
138- ** Variables:**
139-
140- - $N_ {converts}(t)$: Sum of NPA households and scattershot converters
141- in year $t$.
142245
143246### Total Electric Usage
144247
@@ -151,7 +254,9 @@ $$U_{electric}(t) = N_{electric,init} \times Q_{electric,kWh} + \frac{N_{convert
151254
152255- $U_ {electric}(t)$: Total electric usage in kWh in year $t$
153256- $N_ {electric,init}$: Initial number of electric customers
257+ - $N_ {converts}(t)$: Cumulative electrification converts through year $t$
154258- $Q_ {electric,kWh}$: Average per-customer electric need in kWh
259+ - $Q_ {heating,therms}$: Average per-customer heating need in therms
155260- $K_ {therm\to kWh}$: Conversion factor from therms to kWh
156261- $\eta_ {HP}$: Heat pump efficiency
157262
@@ -165,6 +270,7 @@ $$C_{electric,var}(t) = U_{electric}(t) \times P_{electric}(t)$$
165270** Variables:**
166271
167272- $C_ {electric,var}(t)$: Electric variable costs in year $t$
273+ - $U_ {electric}(t)$: Total electric usage in kWh in year $t$
168274- $P_ {electric}(t)$: Electricity generation cost per kWh in year $t$
169275
170276### Electric Fixed Costs
@@ -191,6 +297,8 @@ $$C_{electric,opex}(t) = C_{electric,fixed}(t) + C_{electric,var}(t)$$
191297** Variables:**
192298
193299- $C_ {electric,opex}(t)$: Electric OPEX costs in year $t$
300+ - $C_ {electric,fixed}(t)$: Electric fixed costs in year $t$
301+ - $C_ {electric,var}(t)$: Electric variable costs in year $t$
194302
195303### Electric Revenue Requirement
196304
@@ -204,8 +312,31 @@ $$R_{electric}(t) = RB_{electric}(t) \times ror_{electric} + C_{electric,opex}(t
204312- $R_ {electric}(t)$: Electric revenue requirement in year $t$
205313- $RB_ {electric}(t)$: Electric ratebase in year $t$
206314- $ror_ {electric}$: Electric rate of return
315+ - $C_ {electric,opex}(t)$: Electric OPEX costs in year $t$
207316- $D_ {electric}(t)$: Electric depreciation expense in year $t$
208317
318+ ### Electric Grid Upgrades
319+
320+ The cost of electric grid upgrades is determined by the peak kW increase from heat pumps and air conditioning, multiplied by a per-peak kW distribution cost:
321+
322+ $$ C_{grid,upgrade}(t) = \Delta kW_{peak}(t) \times P_{peak,kw} $$
323+
324+ where the peak kW increase is:
325+
326+ $$ \Delta kW_{peak}(t) = \sum_{p \in P(t)} \left[ N_{NPAconverts}(p) \times \left( kW_{HP,peak} + (kW_{AC,peak} \times (1 - a_{pre})) \right) \right] $$
327+
328+ ** Variables:**
329+
330+ - $C_ {grid,upgrade}(t)$: Grid upgrade capital cost in year $t$
331+ - $\Delta kW_ {peak}(t)$: Total peak kW increase in year $t$
332+ - $P_ {peak,kw}$: Distribution cost per peak kW increase
333+ - $P(t)$: Set of NPA projects in year $t$
334+ - $N_ {NPAconverts}(p)$: Number of converts in project $p$
335+ - $kW_ {HP,peak}$: Peak kW per heat pump
336+ - $kW_ {AC,peak}$: Peak kW per air conditioner
337+ - $a_ {pre}$: Pre-NPA air conditioner adoption rate
338+
339+
209340## Bill Cost Calculations
210341
211342### Inflation-Adjusted Revenue Requirement
@@ -231,6 +362,7 @@ $$B_{per\_customer}(t) = \frac{R_{adj}(t)}{N_{customers}(t)}$$
231362** Variables:**
232363
233364- $B_ {per\_ customer}(t)$: Bill per customer in year $t$
365+ - $R_ {adj}(t)$: Inflation-adjusted revenue requirement in year $t$
234366- $N_ {customers}(t)$: Number of customers in year $t$
235367
236368### Electric Fixed Charge Per customer
@@ -295,6 +427,12 @@ $$B_{electric,converts}(t) = C_{electric,fixed,per\_customer} + C_{electric,var,
295427
296428- $B_ {electric,converts}(t)$: Electric bill per customer for converts
297429 in year $t$
430+ - $C_ {electric,fixed,per\_ customer}$: Electric fixed charge per customer (user input)
431+ - $C_ {electric,var,kWh}(t)$: Electric volumetric tariff per kWh in year $t$
432+ - $Q_ {electric,kWh}$: Average per-customer electric need in kWh
433+ - $Q_ {heating,therms}$: Average per-customer heating need in therms
434+ - $K_ {therm\to kWh}$: Conversion factor from therms to kWh
435+ - $\eta_ {HP}$: Heat pump efficiency
298436
299437### Non-Converts Electric Bill Per customer
300438
@@ -306,6 +444,9 @@ $$B_{electric,nonconverts}(t) = C_{electric,fixed,per\_customer} + C_{electric,v
306444
307445- $B_ {electric,nonconverts}(t)$: Electric bill per customer for
308446 non-converts in year $t$
447+ - $C_ {electric,fixed,per\_ customer}$: Electric fixed charge per customer (user input)
448+ - $C_ {electric,var,kWh}(t)$: Electric volumetric tariff per kWh in year $t$
449+ - $Q_ {electric,kWh}$: Average per-customer electric need in kWh
309450
310451### Converts Total Bill Per customer
311452
@@ -317,6 +458,7 @@ $$B_{total,converts}(t) = B_{electric,converts}(t)$$
317458
318459- $B_ {total,converts}(t)$: Total bill per customer for converts in
319460 year $t$
461+ - $B_ {electric,converts}(t)$: Electric bill per customer for converts in year $t$
320462
321463### Non-Converts Total Bill Per customer
322464
@@ -330,6 +472,7 @@ $$B_{total,nonconverts}(t) = B_{gas,nonconverts}(t) + B_{electric,nonconverts}(t
330472 in year $t$
331473- $B_ {gas,nonconverts}(t)$: Gas bill per customer for non-converts in
332474 year $t$
475+ - $B_ {electric,nonconverts}(t)$: Electric bill per customer for non-converts in year $t$
333476
334477## Depreciation and Inflation Calculations
335478
@@ -348,7 +491,10 @@ $$RB(t) = \sum_{p} f_{dep}(t, t_p, L_p) \times C_p$$
348491
349492- $f_ {dep}(t, t_p, L)$: Depreciation fraction for project $p$ in year
350493 $t$
494+ - $RB(t)$: Total ratebase in year $t$
495+ - $t$: Current year
351496- $t_p$: Project year for project $p$
497+ - $L$: Depreciation lifetime
352498- $L_p$: Depreciation lifetime for project $p$
353499- $C_p$: Original cost of project $p$
354500
@@ -364,6 +510,10 @@ $$D(t) = \sum_{p} \begin{cases}
364510** Variables:**
365511
366512- $D(t)$: Total depreciation expense in year $t$
513+ - $t$: Current year
514+ - $C_p$: Original cost of project $p$
515+ - $L_p$: Depreciation lifetime for project $p$
516+ - $t_p$: Project year for project $p$
367517
368518### Maintenance Costs
369519
@@ -378,6 +528,7 @@ C_{p_{non-NPA}} & \text{if } t_p < t \leq t_p + L_p \\
378528** Variables:**
379529
380530- $C_ {maintenance}(t)$: Total maintenance costs in year $t$
531+ - $t$: Current year
381532- $m_ {pct}$: Maintenance cost percentage
382533- $C_ {p_ {non-NPA}}$: Original cost of non-NPA project $p$
383534- $t_p$: Project year for project $p$
@@ -394,6 +545,7 @@ The estimated original cost per year is:
394545
395546$$ C_{est} = \frac{RB_{init}}{W_{total}} $$
396547
548+ This creates a table of synthetic project with uniform original costs of that would results in the inital ratebase value in year 0.
397549** Variables:**
398550
399551- $W_ {total}$: Total weight for synthetic initial projects
0 commit comments