updated example 10 input file

Author: elenya-grant

examples/10_electrolyzer_om/plant_config.yaml

@@ -21,9 +21,6 @@ site:
 
 plant:
   plant_life: 30
-  grid_connection: False # option, can be turned on or off
-  ppa_price: 0.025 # $/kWh based on 2022 land based wind market report (ERCOT area ppa prices) https://www.energy.gov/sites/default/files/2022-08/land_based_wind_market_report_2202.pdf
-  hybrid_electricity_estimated_cf: 0.492 #should equal 1 if grid_connection = True
 
 # array of arrays containing left-to-right technology
 # interconnections; can support bidirectional connections
@@ -35,27 +32,61 @@ technology_interconnections: [
 ]
 
 finance_parameters:
-  finance_model: "ProFastComp"
-  model_inputs:
-    params:
-      analysis_start_year: 2032
-      installation_time: 36 # months
-      inflation_rate: 0.0 # 0 for nominal analysis
-      discount_rate: 0.09 # nominal return based on 2024 ATB baseline workbook for land-based wind
-      debt_equity_ratio: 2.62 # 2024 ATB uses 72.4% debt for land-based wind
-      property_tax_and_insurance: 0.03 # percent of CAPEX estimated based on https://www.nrel.gov/docs/fy25osti/91775.pdf https://www.house.mn.gov/hrd/issinfo/clsrates.aspx
-      total_income_tax_rate: 0.257 # 0.257 tax rate in 2024 atb baseline workbook, value here is based on federal (21%) and state in MN (9.8)
-      capital_gains_tax_rate: 0.15 # H2FAST default
-      sales_tax_rate: 0.07375 # total state and local sales tax in St. Louis County https://taxmaps.state.mn.us/salestax/
-      debt_interest_rate: 0.07 # based on 2024 ATB nominal interest rate for land-based wind
-      debt_type: "Revolving debt" # can be "Revolving debt" or "One time loan". Revolving debt is H2FAST default and leads to much lower LCOH
-      loan_period_if_used: 0 # H2FAST default, not used for revolving debt
-      cash_onhand_months: 1 # H2FAST default
-      admin_expense: 0.00 # percent of sales H2FAST default
-    capital_items:
-        depr_type: "MACRS" # can be "MACRS" or "Straight line"
-        depr_period: 5 # 5  years - for clean energy facilities as specified by the IRS MACRS schedule https://www.irs.gov/publications/p946#en_US_2020_publink1000107507
-        refurb: [0.]
+  lcoe_financials:
+    finance_model: "ProFastComp"
+    model_inputs:
+      params:
+        analysis_start_year: 2032
+        installation_time: 36 # months
+        inflation_rate: 0.0 # 0 for nominal analysis
+        discount_rate: 0.0615 # nominal return based on 2024 ATB baseline workbook for land-based wind
+        debt_equity_ratio: 2.62 # 2024 ATB uses 72.4% debt for land-based wind
+        property_tax_and_insurance: 0.015
+        total_income_tax_rate: 0.2574 # 0.257 tax rate in 2024 atb baseline workbook, value here is based on federal (21%) and state in MN (9.8)
+        capital_gains_tax_rate: 0.15 # H2FAST default
+        sales_tax_rate: 0.0
+        debt_interest_rate: 0.0439
+        debt_type: "Revolving debt" # can be "Revolving debt" or "One time loan". Revolving debt is H2FAST default and leads to much lower LCOH
+        loan_period_if_used: 0 # H2FAST default, not used for revolving debt
+        cash_onhand_months: 1 # H2FAST default
+        admin_expense: 0.00 # percent of sales H2FAST default
+      capital_items:
+          depr_type: "MACRS" # can be "MACRS" or "Straight line"
+          depr_period: 5 # 5  years - for clean energy facilities as specified by the IRS MACRS schedule https://www.irs.gov/publications/p946#en_US_2020_publink1000107507
+          refurb: [0.]
+  lcoh_financials:
+    finance_model: "ProFastComp"
+    model_inputs:
+      params:
+        analysis_start_year: 2032
+        installation_time: 36 # months
+        inflation_rate: 0.0 # 0 for nominal analysis
+        discount_rate: 0.1089
+        debt_equity_ratio: 0.62
+        property_tax_and_insurance: 0.03
+        total_income_tax_rate: 0.2574
+        capital_gains_tax_rate: 0.15
+        sales_tax_rate: 0.0
+        debt_interest_rate: 0.05
+        debt_type: "Revolving debt"
+        loan_period_if_used: 0
+        cash_onhand_months: 1
+        non_depr_assets: 250000
+        end_of_proj_sale_non_depr_assets: 250000
+      capital_items:
+          depr_type: "MACRS" # can be "MACRS" or "Straight line"
+          depr_period: 5 # 5  years - for clean energy facilities as specified by the IRS MACRS schedule https://www.irs.gov/publications/p946#en_US_2020_publink1000107507
+          refurb: [0.]
   cost_adjustment_parameters:
     cost_year_adjustment_inflation: 0.025 # used to adjust modeled costs to target_dollar_year
     target_dollar_year: 2022
+  subgroups:
+    electricity:
+      commodity: "electricity"
+      finance_groups: ["lcoe_financials"]
+      technologies: ["wind"]
+    hydrogen:
+      commodity: "hydrogen"
+      commodity_desc: "delivered"
+      finance_groups: ["lcoh_financials"]
+      technologies: ["wind","electrolyzer"]